þ | ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES AND EXCHANGE ACT OF 1934 |
o | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES AND EXCHANGE ACT OF 1934 |
000-24407 (Brandywine Operating Partnership, L.P.)
Brandywine Operating Partnership, L.P.
MARYLAND(Brandywine Realty Trust) | 23-2413352 | |
DELAWARE(Brandywine Operating Partnership L.P.) | 23-2862640 | |
(State or other jurisdiction of | (I.R.S. Employer Identification No.) | |
Incorporation or organization) |
555 East Lancaster Avenue | ||
Radnor, Pennsylvania | 19087 | |
(Address of principal executive offices) | (Zip Code) |
Name of each exchange | ||
Title of each class | on which registered | |
Common Shares of Beneficial Interest, | New York Stock Exchange | |
par value $0.01 per share | ||
(Brandywine Realty Trust) | ||
7.50% Series C Cumulative Redeemable | New York Stock Exchange | |
Preferred Shares of Beneficial Interest | ||
par value $0.01 per share | ||
(Brandywine Realty Trust) | ||
7.375% Series D Cumulative Redeemable | New York Stock Exchange | |
Preferred Shares of Beneficial Interest | ||
par value $0.01 per share | ||
(Brandywine Realty Trust) |
(Title of class)
Brandywine Realty Trust | Yeso Noþ | |
Brandywine Operating Partnership, L.P. | Yeso Noþ |
Brandywine Realty Trust | Yeso Noþ | |
Brandywine Operating Partnership, L.P. | Yeso Noþ |
Brandywine Realty Trust | Yesþ Noo | |
Brandywine Operating Partnership, L.P. | Yesþ Noo |
Large accelerated filerþ | Accelerated filero | Non-accelerated filer o (Do not check if a smaller reporting company) | Smaller reporting companyo |
Large accelerated filero | Accelerated filerþ | Non-accelerated filer o (Do not check if a smaller reporting company) | Smaller reporting companyo |
Brandywine Realty Trust | Yeso Noþ | |
Brandywine Operating Partnership, L.P. | Yeso Noþ |
-2-
• | changes in general economic conditions; | ||
• | changes in local real estate conditions (including changes in rental rates and the number of properties that compete with our properties); | ||
• | changes in the economic conditions affecting industries in which our principal tenants compete; | ||
• | the unavailability of equity and debt financing, particularly in light of the current economic environment; | ||
• | our failure to lease unoccupied space in accordance with our projections; | ||
• | our failure to re-lease occupied space upon expiration of leases; | ||
• | tenant defaults and the bankruptcy of major tenants; | ||
• | changes in prevailing interest rates; | ||
• | the impact of unrealized hedging transactions; | ||
• | failure of acquisitions to perform as expected; | ||
• | unanticipated costs associated with the acquisition, integration and operation of, our acquisitions; | ||
• | unanticipated costs to complete, lease-up and operate our developments and redevelopments; | ||
• | impairment charges; | ||
• | increased costs for, or lack of availability of, adequate insurance, including for terrorist acts; | ||
• | risks associated with actual or threatened terrorist attacks; | ||
• | demand for tenant services beyond those traditionally provided by landlords; | ||
• | potential liability under environmental or other laws; |
-3-
• | failure or bankruptcy of real estate venture partners; | ||
• | inability of real estate venture partners to fund venture obligations; | ||
• | failure of dispositions to close in a timely manner; | ||
• | failure of buyers to comport with terms of their financing agreements to us; | ||
• | earthquakes and other natural disasters; | ||
• | risks associated with federal, state and local tax audits; | ||
• | complex regulations relating to our status as a REIT and the adverse consequences of our failure to qualify as a REIT; and | ||
• | the impact of newly adopted accounting principles on our accounting policies and on period-to-period comparisons of financial results. |
-4-
-5-
-6-
-7-
• | maximize cash flow through leasing strategies designed to capture rental growth as rental rates increase and as below-market leases are renewed; | ||
• | attain a high tenant retention rate by providing a full array of property management and maintenance services and tenant service programs responsive to the varying needs of our diverse tenant base; | ||
• | form joint venture opportunities with high-quality partners having attractive real estate holdings or significant financial resources; | ||
• | utilize our reputation as a full-service real estate development and management organization to identify opportunities that will expand our business and create long-term value; and | ||
• | increase the economic diversification of our tenant base while maximizing economies of scale. |
• | as warranted by market conditions, deploy our land inventory and seek new land parcels on which to develop high-quality office and industrial properties to service our tenant base; | ||
• | capitalize on our redevelopment expertise to selectively acquire, redevelop and reposition properties in desirable locations; and | ||
• | as warranted by market conditions, acquire high-quality office and industrial properties and portfolios of such properties at attractive yields in markets that we expect will experience economic growth. |
• | current and projected market rents and absorption statistics justify construction activity; | ||
• | we can maximize market penetration by accumulating a critical mass of properties and thereby enhance operating efficiencies; |
-8-
• | barriers to entry (such as zoning restrictions, utility availability, infrastructure limitations, development moratoriums and limited developable land) will create supply constraints on office and industrial space; and | ||
• | there is potential for economic growth, particularly job growth and industry diversification. |
-9-
-10-
-11-
-12-
• | significant job losses in the financial and professional services industries may occur, which may decrease demand for our office space, causing market rental rates and property values to be negatively impacted; | ||
• | our ability to borrow on terms and conditions that we find acceptable, or at all, may be limited, which could reduce our ability to complete development opportunities and refinance existing debt, reduce our returns; | ||
• | from both our existing operations and our development activities and increase our future interest expense; | ||
• | reduced values of our properties may limit our ability to dispose of assets at attractive prices or to obtain debt financing secured by our properties and may reduce the availability of unsecured loans; | ||
• | the value and liquidity of our short-term investments and cash deposits could be reduced as a result of a deterioration of the financial condition of the institutions that hold our cash deposits or the institutions or assets in which we have made short-term investments, the dislocation of the markets for our short-term investments, increased volatility in market rates for such investments or other factors; | ||
• | reduced liquidity in debt markets and increased credit risk premiums for certain market participants may impair our ability to access capital; and | ||
• | one or more lenders under our line of credit could refuse or be unable to fund their financing commitment to us and we may not be able to replace the financing commitment of any such lenders on favorable terms, or at all. |
-13-
• | downturns in the national, regional and local economic climate including increases in the unemployment rate and inflation; | ||
• | competition from other office, industrial and commercial buildings; | ||
• | local real estate market conditions, such as oversupply or reduction in demand for office, industrial or commercial space; | ||
• | changes in interest rates and availability of financing; | ||
• | vacancies, changes in market rental rates and the need to periodically repair, renovate and re-lease space; | ||
• | increased operating costs, including insurance expense, utilities, real estate taxes, janitorial costs, state and local taxes, labor shortages and heightened security costs; | ||
• | civil disturbances, earthquakes and other natural disasters, or terrorist acts or acts of war which may result in uninsured or underinsured losses; | ||
• | significant expenditures associated with each investment, such as debt service payments, real estate taxes, insurance and maintenance costs which are generally not reduced when circumstances cause a reduction in revenues from a property; and | ||
• | declines in the financial condition of our tenants and our ability to collect rents from our tenants. |
• | increasing the cost of debt we use to finance our ongoing operations and fund our development and redevelopment activities, thereby increasing their costs and reducing the associated returns; | ||
• | reducing the availability of potential bidders to bid attractively for our for-sale properties or to close on sales at all; and | ||
• | preventing us from accessing necessary debt capital on a timely basis leading us to consider potentially more dilutive capital transactions such as undesirable sales of properties or securities. |
-14-
-15-
• | the unavailability of favorable financing alternatives in the private and public debt markets; | ||
• | having sufficient capital to pay development costs; | ||
• | unprecedented market volatility in the share price of REITs; | ||
• | dependence on the financial services sector as part of our tenant base; | ||
• | construction costs exceeding original estimates due to rising interest rates, diminished availability of materials and labor, and increases in the costs of materials and labor; | ||
• | construction and lease-up delays resulting in increased debt service, fixed expenses and construction or renovation costs; | ||
• | expenditure of funds and devotion of management’s time to projects that we do not complete; | ||
• | the unavailability or scarcity of utilities; | ||
• | occupancy rates and rents at newly completed properties may fluctuate depending on a number of factors, including market and economic conditions, resulting in lower than projected rental rates and a corresponding lower return on our investment; | ||
• | complications (including building moratoriums and anti-growth legislation) in obtaining necessary zoning, occupancy and other governmental permits; and | ||
• | increased use restrictions by local zoning or planning authorities limiting our ability to develop and impacting the size of developments. |
• | we may not be able to obtain financing for acquisitions on favorable terms; | ||
• | acquired properties may fail to perform as expected; | ||
• | the actual costs of repositioning or redeveloping acquired properties may be higher than our estimates; | ||
• | acquired properties may be located in new markets where we may have limited knowledge and understanding of the local economy, an absence of business relationships in the area or unfamiliarity with local governmental and permitting procedures; and | ||
• | we may not be able to efficiently integrate acquired properties, particularly portfolios of properties, into our organization and manage new properties in a way that allows us to realize cost savings and synergies. |
-16-
• | liabilities for clean-up of pre-existing disclosed or undisclosed environmental contamination; | ||
• | claims by tenants, vendors or other persons arising on account of actions or omissions of the former owners of the properties; and | ||
• | liabilities incurred in the ordinary course of business. |
-17-
-18-
• | the operational and financial performance of our properties; | ||
• | capital expenditures with respect to existing, developed and newly acquired properties; | ||
• | general and administrative costs associated with our operation as a publicly-held REIT; | ||
• | the amount of, and the interest rates on, our debt; and | ||
• | the absence of significant expenditures relating to environmental and other regulatory matters. |
-19-
-20-
• | consider the transfer to be null and void; | ||
• | not reflect the transaction on our books; | ||
• | institute legal action to stop the transaction; | ||
• | not pay dividends or other distributions with respect to those shares; | ||
• | not recognize any voting rights for those shares; and | ||
• | consider the shares held in trust for the benefit of a person to whom such shares may be transferred. |
-21-
• | increases in market interest rates, relative to the dividend yield on our shares. If market interest rates go up, prospective purchasers of our securities may require a higher yield. Higher market interest rates would not, however, result in more funds for us to distribute and, to the contrary, would likely increase our borrowing costs and potentially decrease funds available for distribution. Thus, higher market interest rates could cause the market price of our common shares to go down; | ||
• | anticipated benefit of an investment in our securities as compared to investment in securities of companies in other industries (including benefits associated with tax treatment of dividends and distributions); | ||
• | perception by market professionals of REITs generally and REITs comparable to us in particular; | ||
• | level of institutional investor interest in our securities; | ||
• | relatively low trading volumes in securities of REITs; | ||
• | our results of operations and financial condition; and | ||
• | investor confidence in the stock market generally. |
-22-
-23-
Month Placed | # of | Rentable | ||||||||||
in Service | Property/Portfolio Name | Location | Buildings | Square Feet | ||||||||
Aug-08 | 4000 Chemical Road (Metroplex I) | Plymouth Meeting, PA | 1 | 120,877 | ||||||||
Oct-08 | 1200 Lenox Drive | Lawrenceville, NJ | 1 | 75,000 | ||||||||
Nov-08 | South Lake at Dulles | Herndon, VA | 1 | 268,240 | ||||||||
Dec-08 | Park on Barton Creek | Austin, TX | 1 | 213,167 | ||||||||
Total Properties Placed in Service | 4 | 677,284 | ||||||||||
Month of | # of | Rentable Square | Sales | |||||||||||||
Sale | Property/Portfolio Name | Location | Bldgs. | Feet/ Acres | Price | |||||||||||
(in 000’s) | ||||||||||||||||
Jan-08 | 7130 Ambassador Drive | Allentown, PA | 1 | 114,049 | $ | 5,800 | ||||||||||
Feb-08 | 1400 Howard Boulevard | Mount Laurel, NJ | 1 | 75,590 | 22,000 | |||||||||||
Apr-08 | 100 Brandywine Boulevard | Newtown, PA | 1 | 102,000 | 28,000 | |||||||||||
Oct-08 | 600 East Main Street (Main Street Centre) | Richmond, VA | 1 | 426,103 | 48,820 | |||||||||||
Oct-08 | Northern California Portfolio | Oakland, CA | 5 | 1,717,861 | 412,500 | |||||||||||
Total Office Properties Sold | 9 | 2,435,603 | $ | 517,120 | ||||||||||||
We sold the following land parcel during the year ended December 31, 2008: | ||||||||||||||||
Month of | # of | Rentable Square | Sales | |||||||||||||
Sale | Property/Portfolio Name | Location | Bldgs. | Feet/ Acres | Price | |||||||||||
(in 000’s) | ||||||||||||||||
Feb-08 | Dabney Westwood | Henrico, VA | 3.2 | 376 | ||||||||||||
Total Land Sold | 3.2 | $ | 376 | |||||||||||||
-24-
% | ||||||||||||
Leased | ||||||||||||
Rentable | as of | Stabilization | ||||||||||
Project Name | Location | Square Feet | 12/31/08 | Date (a) | ||||||||
Under Development: | ||||||||||||
Post Office/IRS | Philadelphia, PA | 862,692 | 100.0 | % | Q3 ‘10 | |||||||
Cira South Garage | Philadelphia, PA | 542,273 | 94.3 | % | Q3 ‘10 | |||||||
1,404,965 | ||||||||||||
Under Redevelopment: | ||||||||||||
Radnor Corporate Center I | Radnor, PA | 190,219 | 64.0 | % | Q4 ‘09 | |||||||
One Rockledge Associates | Bethesda, MD | 160,173 | 57.7 | % | Q4 ‘09 | |||||||
300 Delaware Avenue | Wilmington, DE | 298,071 | 72.5 | % | Q4 ‘09 | |||||||
Delaware Corporate Center II | Wilmington, DE | 95,514 | 68.7 | % | Q4 ‘09 | |||||||
100 Lenox Drive | Lawrenceville, NJ | 91,450 | 67.6 | % | Q4 ‘09 | |||||||
Atrium I | Mount Laurel, NJ | 97,158 | 89.2 | % | Q4 ‘09 | |||||||
932,585 | ||||||||||||
2,337,550 | ||||||||||||
(a) | Projected stabilization date represents the earlier of (i) the date the property reaches 95% occupancy and or (ii) one year from the project completion date. |
-25-
Average | ||||||||||||||||||||||||
Total Base Rent | Annualized | |||||||||||||||||||||||
Net | Percentage | for the Twelve | Rental Rate | |||||||||||||||||||||
Year | Rentable | Leased as of | Months Ended | as of | ||||||||||||||||||||
Built/ | Square | December 31, | December 31, | December 31, | ||||||||||||||||||||
Property Name | Location | State | Renovated | Feet | 2008 (a) | 2008 (b) (000’s) | 2008 (c) | |||||||||||||||||
PENNSYLVANIA SEGMENT | ||||||||||||||||||||||||
2929 Arch Street | (d) | Philadelphia | PA | 2005 | 729,897 | 100.0 | % | 24,467 | 34.43 | |||||||||||||||
100 North 18th Street | (e) | Philadelphia | PA | 1988 | 702,006 | 99.6 | % | 20,572 | 31.38 | |||||||||||||||
130 North 18th Street | Philadelphia | PA | 1989 | 594,361 | 98.5 | % | 12,484 | 27.60 | ||||||||||||||||
150 Radnor Chester Road | Radnor | PA | 1983 | 340,262 | 98.4 | % | 9,417 | 28.71 | ||||||||||||||||
201 King of Prussia Road | Radnor | PA | 2001 | 251,372 | 86.7 | % | 6,194 | 30.34 | ||||||||||||||||
555 Lancaster Avenue | Radnor | PA | 1973 | 242,099 | 99.9 | % | 6,439 | 28.07 | ||||||||||||||||
401 Plymouth Road | Plymouth Meeting | PA | 2001 | 201,883 | 100.0 | % | 6,156 | 32.13 | ||||||||||||||||
Philadelphia Marine Center | (d) | Philadelphia | PA | Various | 181,900 | 91.2 | % | 1,177 | 4.76 | |||||||||||||||
101 West Elm Street | W. Conshohocken | PA | 1999 | 175,009 | 97.3 | % | 4,099 | 25.92 | ||||||||||||||||
Four Radnor Corporate Center | Radnor | PA | 1995 | 165,138 | 73.2 | % | 3,001 | 24.75 | ||||||||||||||||
Five Radnor Corporate Center | Radnor | PA | 1998 | 164,577 | 87.4 | % | 4,142 | 31.83 | ||||||||||||||||
751-761 Fifth Avenue | King Of Prussia | PA | 1967 | 158,000 | 100.0 | % | 574 | 3.64 | ||||||||||||||||
630 Allendale Road | King of Prussia | PA | 2000 | 150,000 | 100.0 | % | 3,722 | 26.53 | ||||||||||||||||
640 Freedom Business Center | (d) | King Of Prussia | PA | 1991 | 132,000 | 89.3 | % | 1,975 | 23.89 | |||||||||||||||
52 Swedesford Square | East Whiteland Twp. | PA | 1988 | 131,017 | 100.0 | % | 2,963 | 23.86 | ||||||||||||||||
400 Berwyn Park | Berwyn | PA | 1999 | 124,182 | 100.0 | % | 3,267 | 28.05 | ||||||||||||||||
4000 Chemical Road | Plymouth Meeting | PA | 2007 | 120,877 | 45.1 | % | 435 | 29.05 | ||||||||||||||||
Three Radnor Corporate Center | Radnor | PA | 1998 | 119,194 | 90.1 | % | 2,828 | 27.35 | ||||||||||||||||
101 Lindenwood Drive | Malvern | PA | 1988 | 118,121 | 80.5 | % | 1,961 | 22.24 | ||||||||||||||||
181 Washington Street | (h) | Conshohocken | PA | 1999 | 115,122 | 88.4 | % | 2,918 | 27.95 | |||||||||||||||
300 Berwyn Park | Berwyn | PA | 1989 | 108,619 | 94.8 | % | 2,058 | 25.24 | ||||||||||||||||
442 Creamery Way | (f) | Exton | PA | 1991 | 104,500 | 100.0 | % | 598 | 6.71 | |||||||||||||||
Two Radnor Corporate Center | Radnor | PA | 1998 | 100,973 | 65.6 | % | 1,964 | 29.64 | ||||||||||||||||
301 Lindenwood Drive | Malvern | PA | 1984 | 97,813 | 100.0 | % | 1,916 | 21.17 | ||||||||||||||||
1 West Elm Street | W. Conshohocken | PA | 1999 | 97,737 | 79.7 | % | 2,024 | 27.82 | ||||||||||||||||
555 Croton Road | King of Prussia | PA | 1999 | 96,909 | 84.0 | % | 2,211 | 31.49 | ||||||||||||||||
500 North Gulph Road | King Of Prussia | PA | 1979 | 93,082 | 87.1 | % | 1,228 | 18.69 | ||||||||||||||||
620 West Germantown Pike | Plymouth Meeting | PA | 1990 | 90,183 | 80.4 | % | 1,693 | 28.31 | ||||||||||||||||
610 West Germantown Pike | Plymouth Meeting | PA | 1987 | 90,152 | 90.8 | % | 1,752 | 29.72 | ||||||||||||||||
630 West Germantown Pike | Plymouth Meeting | PA | 1988 | 89,925 | 93.7 | % | 1,339 | 28.33 | ||||||||||||||||
600 West Germantown Pike | Plymouth Meeting | PA | 1986 | 89,681 | 81.2 | % | 1,629 | 24.85 | ||||||||||||||||
630 Freedom Business Center | (d) | King Of Prussia | PA | 1989 | 86,683 | 88.1 | % | 1,749 | 26.48 | |||||||||||||||
1200 Swedesford Road | Berwyn | PA | 1994 | 86,622 | 76.5 | % | 1,407 | 28.65 | ||||||||||||||||
620 Freedom Business Center | (d) | King Of Prussia | PA | 1986 | 86,570 | 100.0 | % | 1,746 | 23.37 | |||||||||||||||
200 Barr Harbour Drive | (h) | Conshohocken | PA | 1998 | 86,021 | 100.0 | % | 2,436 | 32.58 | |||||||||||||||
595 East Swedesford Road | Wayne | PA | 1998 | 81,890 | 100.0 | % | 1,750 | 22.44 | ||||||||||||||||
1050 Westlakes Drive | Berwyn | PA | 1984 | 80,000 | 100.0 | % | 1,984 | 24.85 | ||||||||||||||||
One Progress Drive | Horsham | PA | 1986 | 79,204 | 100.0 | % | 841 | 13.45 | ||||||||||||||||
1060 First Avenue | (e) | King Of Prussia | PA | 1987 | 77,718 | 70.3 | % | 955 | 20.87 | |||||||||||||||
741 First Avenue | King Of Prussia | PA | 1966 | 77,184 | 100.0 | % | 580 | 8.95 | ||||||||||||||||
1040 First Avenue | (e) | King Of Prussia | PA | 1985 | 75,488 | 90.9 | % | 1,219 | 27.86 | |||||||||||||||
200 Berwyn Park | Berwyn | PA | 1987 | 75,025 | 98.6 | % | 1,574 | 24.63 | ||||||||||||||||
1020 First Avenue | (e) | King Of Prussia | PA | 1984 | 74,556 | 100.0 | % | 1,608 | 19.75 | |||||||||||||||
1000 First Avenue | (e) | King Of Prussia | PA | 1980 | 74,139 | 88.9 | % | 1,209 | 19.13 | |||||||||||||||
436 Creamery Way | Exton | PA | 1991 | 72,300 | 96.2 | % | 726 | 14.40 |
-26-
Average | ||||||||||||||||||||||||
Total Base Rent | Annualized | |||||||||||||||||||||||
Net | Percentage | for the Twelve | Rental Rate | |||||||||||||||||||||
Year | Rentable | Leased as of | Months Ended | as of | ||||||||||||||||||||
Built/ | Square | December 31, | December 31, | December 31, | ||||||||||||||||||||
Property Name | Location | State | Renovated | Feet | 2008 (a) | 2008 (b) (000’s) | 2008 (c) | |||||||||||||||||
130 Radnor Chester Road | Radnor | PA | 1983 | 71,349 | 100.0 | % | 2,150 | 30.00 | ||||||||||||||||
170 Radnor Chester Road | Radnor | PA | 1983 | 69,787 | 92.6 | % | 1,597 | 23.12 | ||||||||||||||||
14 Campus Boulevard | Newtown Square | PA | 1998 | 69,542 | 100.0 | % | 1,815 | 24.50 | ||||||||||||||||
500 Enterprise Road | Horsham | PA | 1990 | 66,751 | 0.0 | % | — | — | ||||||||||||||||
575 East Swedesford Road | Wayne | PA | 1985 | 66,265 | 100.0 | % | 958 | 26.45 | ||||||||||||||||
429 Creamery Way | Exton | PA | 1996 | 63,420 | 100.0 | % | 790 | 16.60 | ||||||||||||||||
610 Freedom Business Center | (d) | King Of Prussia | PA | 1985 | 62,991 | 54.9 | % | 723 | 23.05 | |||||||||||||||
925 Harvest Drive | Blue Bell | PA | 1990 | 62,957 | 100.0 | % | 1,136 | 15.04 | ||||||||||||||||
980 Harvest Drive | Blue Bell | PA | 1988 | 62,379 | 100.0 | % | 1,382 | 23.56 | ||||||||||||||||
426 Lancaster Avenue | Devon | PA | 1990 | 61,102 | 100.0 | % | 1,213 | 19.17 | ||||||||||||||||
1180 Swedesford Road | Berwyn | PA | 1987 | 60,371 | 100.0 | % | 1,858 | 32.22 | ||||||||||||||||
1160 Swedesford Road | Berwyn | PA | 1986 | 60,099 | 100.0 | % | 1,465 | 25.51 | ||||||||||||||||
100 Berwyn Park | Berwyn | PA | 1986 | 57,731 | 98.0 | % | 1,060 | 22.11 | ||||||||||||||||
440 Creamery Way | Exton | PA | 1991 | 57,218 | 88.8 | % | 701 | 16.36 | ||||||||||||||||
640 Allendale Road | (f) | King of Prussia | PA | 2000 | 56,034 | 100.0 | % | 350 | 8.26 | |||||||||||||||
565 East Swedesford Road | Wayne | PA | 1984 | 55,979 | 66.3 | % | 783 | 23.14 | ||||||||||||||||
650 Park Avenue | King Of Prussia | PA | 1968 | 54,338 | 100.0 | % | 807 | 16.55 | ||||||||||||||||
855 Springdale Drive | (g) | Exton | PA | 1986 | 52,714 | 87.8 | % | 820 | 21.16 | |||||||||||||||
910 Harvest Drive | Blue Bell | PA | 1990 | 52,611 | 100.0 | % | 1,040 | 19.80 | ||||||||||||||||
680 Allendale Road | King Of Prussia | PA | 1962 | 52,528 | 0.0 | % | 421 | — | ||||||||||||||||
2240/50 Butler Pike | Plymouth Meeting | PA | 1984 | 52,229 | 100.0 | % | 1,089 | 22.09 | ||||||||||||||||
920 Harvest Drive | Blue Bell | PA | 1990 | 51,875 | 100.0 | % | 1,044 | 20.81 | ||||||||||||||||
486 Thomas Jones Way | Exton | PA | 1990 | 51,372 | 89.5 | % | 810 | 19.75 | ||||||||||||||||
660 Allendale Road | (f) | King of Prussia | PA | 1962 | 50,635 | 100.0 | % | 279 | 8.11 | |||||||||||||||
875 First Avenue | King Of Prussia | PA | 1966 | 50,000 | 100.0 | % | 1,038 | 21.62 | ||||||||||||||||
630 Clark Avenue | King Of Prussia | PA | 1960 | 50,000 | 100.0 | % | 301 | 8.21 | ||||||||||||||||
620 Allendale Road | King Of Prussia | PA | 1961 | 50,000 | 67.0 | % | 761 | 16.87 | ||||||||||||||||
15 Campus Boulevard | Newtown Square | PA | 2002 | 49,621 | 100.0 | % | 1,018 | 24.22 | ||||||||||||||||
479 Thomas Jones Way | Exton | PA | 1988 | 49,264 | 66.7 | % | 564 | 18.32 | ||||||||||||||||
17 Campus Boulevard | Newtown Square | PA | 2001 | 48,565 | 100.0 | % | 1,224 | 29.91 | ||||||||||||||||
11 Campus Boulevard | Newtown Square | PA | 1998 | 47,699 | 100.0 | % | 1,093 | 25.50 | ||||||||||||||||
456 Creamery Way | Exton | PA | 1987 | 47,604 | 100.0 | % | 364 | 8.47 | ||||||||||||||||
585 East Swedesford Road | Wayne | PA | 1998 | 43,683 | 100.0 | % | 818 | 26.01 | ||||||||||||||||
1100 Cassett Road | Berwyn | PA | 1997 | 43,480 | 100.0 | % | 1,106 | 32.32 | ||||||||||||||||
467 Creamery Way | Exton | PA | 1988 | 42,000 | 77.3 | % | 455 | 18.76 | ||||||||||||||||
1336 Enterprise Drive | West Goshen | PA | 1989 | 39,330 | 100.0 | % | 796 | 23.60 | ||||||||||||||||
600 Park Avenue | King Of Prussia | PA | 1964 | 39,000 | 100.0 | % | 545 | 15.65 | ||||||||||||||||
412 Creamery Way | Exton | PA | 1999 | 38,098 | 100.0 | % | 824 | 23.20 | ||||||||||||||||
18 Campus Boulevard | Newtown Square | PA | 1990 | 37,374 | 100.0 | % | 827 | 24.11 | ||||||||||||||||
457 Creamery Way | Exton | PA | 1990 | 36,019 | 100.0 | % | 386 | 15.78 | ||||||||||||||||
100 Arrandale Boulevard | Exton | PA | 1997 | 34,931 | 100.0 | % | 456 | 17.14 | ||||||||||||||||
300 Lindenwood Drive | Malvern | PA | 1991 | 33,000 | 100.0 | % | 717 | 22.40 | ||||||||||||||||
2260 Butler Pike | Plymouth Meeting | PA | 1984 | 31,892 | 100.0 | % | 658 | 21.61 | ||||||||||||||||
120 West Germantown Pike | Plymouth Meeting | PA | 1984 | 30,574 | 100.0 | % | 540 | 22.11 | ||||||||||||||||
468 Thomas Jones Way | Exton | PA | 1990 | 28,934 | 100.0 | % | 550 | 19.00 | ||||||||||||||||
1700 Paoli Pike | Malvern | PA | 2000 | 28,000 | 100.0 | % | 505 | 22.25 | ||||||||||||||||
140 West Germantown Pike | Plymouth Meeting | PA | 1984 | 25,357 | 100.0 | % | 490 | 24.65 | ||||||||||||||||
-27-
Average | ||||||||||||||||||||||||
Total Base Rent | Annualized | |||||||||||||||||||||||
Net | Percentage | for the Twelve | Rental Rate | |||||||||||||||||||||
Year | Rentable | Leased as of | Months Ended | as of | ||||||||||||||||||||
Built/ | Square | December 31, | December 31, | December 31, | ||||||||||||||||||||
Property Name | Location | State | Renovated | Feet | 2008 (a) | 2008 (b) (000’s) | 2008 (c) | |||||||||||||||||
481 John Young Way | Exton | PA | 1997 | 19,275 | 100.0 | % | 405 | 22.79 | ||||||||||||||||
100 Lindenwood Drive | Malvern | PA | 1985 | 18,400 | 100.0 | % | 335 | 19.69 | ||||||||||||||||
748 Springdale Drive | (g) | Exton | PA | 1986 | 13,950 | 77.7 | % | 197 | 20.22 | |||||||||||||||
200 Lindenwood Drive | Malvern | PA | 1984 | 12,600 | 65.3 | % | 148 | 19.83 | ||||||||||||||||
111 Arrandale Road | Exton | PA | 1996 | 10,479 | 100.0 | % | 198 | 18.77 | ||||||||||||||||
SUBTOTAL — PENNSYLVANIA SEGMENT | 9,511,397 | |||||||||||||||||||||||
METROPOLITAN WASHINGTON D.C. SEGMENT | ||||||||||||||||||||||||
1676 International Drive | McLean | VA | 1999 | 299,388 | 100.0 | % | 9,152 | 34.07 | ||||||||||||||||
13820 Sunrise Valley Drive | Herndon | VA | 2007 | 268,240 | 87.8 | % | — | — | ||||||||||||||||
2340 Dulles Corner Boulevard | Herndon | VA | 1987 | 264,405 | 100.0 | % | 8,038 | 30.27 | ||||||||||||||||
2291 Wood Oak Drive | Herndon | VA | 1999 | 227,574 | 100.0 | % | 5,326 | 29.13 | ||||||||||||||||
7101 Wisconsin Avenue | Bethesda | MD | 1975 | 223,054 | 95.9 | % | 6,426 | 31.46 | ||||||||||||||||
1900 Gallows Road | Vienna | VA | 1989 | 202,684 | 100.0 | % | 4,244 | 26.80 | ||||||||||||||||
3130 Fairview Park Drive | Falls Church | VA | 1999 | 180,645 | 85.2 | % | 4,380 | 35.95 | ||||||||||||||||
3141 Fairview Park Drive | Falls Church | VA | 1988 | 180,611 | 96.9 | % | 4,573 | 28.57 | ||||||||||||||||
2355 Dulles Corner Boulevard | Herndon | VA | 1988 | 179,176 | 84.0 | % | 4,433 | 31.70 | ||||||||||||||||
2411 Dulles Corner Park | Herndon | VA | 1990 | 176,618 | 100.0 | % | 5,611 | 31.75 | ||||||||||||||||
1880 Campus Commons Drive | Reston | VA | 1985 | 172,448 | 100.0 | % | 3,112 | 21.73 | ||||||||||||||||
2121 Cooperative Way | Herndon | VA | 2000 | 161,274 | 96.4 | % | 4,175 | 29.85 | ||||||||||||||||
8260 Greensboro Drive | McLean | VA | 1980 | 159,498 | 94.6 | % | 3,695 | 25.03 | ||||||||||||||||
2251 Corporate Park Drive | Herndon | VA | 2000 | 158,016 | 100.0 | % | 5,425 | 36.83 | ||||||||||||||||
12015 Lee Jackson Memorial Highway | Fairfax | VA | 1985 | 153,255 | 100.0 | % | 3,775 | 26.17 | ||||||||||||||||
13880 Dulles Corner Lane | Herndon | VA | 1997 | 151,747 | 100.0 | % | 4,686 | 34.95 | ||||||||||||||||
8521 Leesburg Pike | Vienna | VA | 1984 | 149,743 | 92.6 | % | 3,731 | 27.27 | ||||||||||||||||
2273 Research Boulevard | Rockville | MD | 1999 | 147,689 | 98.4 | % | 4,336 | 32.14 | ||||||||||||||||
2275 Research Boulevard | Rockville | MD | 1990 | 147,650 | 92.9 | % | 3,693 | 28.37 | ||||||||||||||||
2201 Cooperative Way | Herndon | VA | 1990 | 138,806 | 100.0 | % | 3,942 | 31.98 | ||||||||||||||||
2277 Research Boulevard | Rockville | MD | 1986 | 137,045 | 100.0 | % | 3,360 | 26.95 | ||||||||||||||||
11781 Lee Jackson Memorial Highway | Fairfax | VA | 1982 | 130,935 | 97.9 | % | 3,064 | 24.87 | ||||||||||||||||
11720 Beltsville Drive | Beltsville | MD | 1987 | 128,903 | 77.6 | % | 2,389 | 23.87 | ||||||||||||||||
7735 Old Georgetown Road | Bethesda | MD | 1964/1997 | 122,543 | 100.0 | % | 3,249 | 31.72 | ||||||||||||||||
13825 Sunrise Valley Drive | Herndon | VA | 1989 | 104,150 | 38.4 | % | 1,352 | 26.38 | ||||||||||||||||
198 Van Buren Street | Herndon | VA | 1996 | 98,934 | 100.0 | % | 3,043 | 33.18 | ||||||||||||||||
196 Van Buren Street | Herndon | VA | 1991 | 97,781 | 84.4 | % | 2,158 | 30.63 | ||||||||||||||||
11700 Beltsville Drive | Beltsville | MD | 1981 | 96,843 | 92.4 | % | 1,926 | 25.13 | ||||||||||||||||
11710 Beltsville Drive | Beltsville | MD | 1987 | 81,281 | 100.0 | % | 1,466 | 24.62 | ||||||||||||||||
4401 Fair Lakes Court | Fairfax | VA | 1988 | 55,972 | 100.0 | % | 1,413 | 27.58 | ||||||||||||||||
11740 Beltsville Drive | Beltsville | MD | 1987 | 6,783 | 100.0 | % | 140 | 23.18 | ||||||||||||||||
SUBTOTAL — METROPOLITAN WASHINGTON D.C. SEGMENT | 4,803,691 | |||||||||||||||||||||||
NEW JERSEY/DELAWARE SEGMENT | ||||||||||||||||||||||||
50 East State Street | Trenton | NJ | 1989 | 305,884 | 96.4 | % | 4,919 | 24.08 | ||||||||||||||||
920 North King Street | Wilmington | DE | 1989 | 203,328 | 96.7 | % | 4,504 | 26.44 | ||||||||||||||||
10000 Midlantic Drive | Mt. Laurel | NJ | 1990 | 183,147 | 97.5 | % | 2,453 | 25.17 | ||||||||||||||||
1009 Lenox Drive | Lawrenceville | NJ | 1989 | 180,734 | 100.0 | % | 4,346 | 19.28 | ||||||||||||||||
33 West State Street | Trenton | NJ | 1988 | 167,774 | 99.6 | % | 2,906 | 28.38 | ||||||||||||||||
525 Lincoln Drive West | Marlton | NJ | 1986 | 165,956 | 93.1 | % | 3,083 | 25.58 | ||||||||||||||||
Main Street — Plaza 1000 | Voorhees | NJ | 1988 | 162,364 | 86.4 | % | 3,110 | 25.99 |
-28-
Average | ||||||||||||||||||||||||
Total Base Rent | Annualized | |||||||||||||||||||||||
Net | Percentage | for the Twelve | Rental Rate | |||||||||||||||||||||
Year | Rentable | Leased as of | Months Ended | as of | ||||||||||||||||||||
Built/ | Square | December 31, | December 31, | December 31, | ||||||||||||||||||||
Property Name | Location | State | Renovated | Feet | 2008 (a) | 2008 (b) (000’s) | 2008 (c) | |||||||||||||||||
400 Commerce Drive | Newark | DE | 1997 | 154,086 | 100.0 | % | 2,321 | 15.51 | ||||||||||||||||
457 Haddonfield Road | Cherry Hill | NJ | 1990 | 121,737 | 98.0 | % | 2,757 | 25.91 | ||||||||||||||||
2000 Midlantic Drive | Mt. Laurel | NJ | 1989 | 121,658 | 61.3 | % | 1,055 | 24.48 | ||||||||||||||||
700 East Gate Drive | Mt. Laurel | NJ | 1984 | 119,272 | 72.9 | % | 1,861 | 25.72 | ||||||||||||||||
2000 Lenox Drive | Lawrenceville | NJ | 2000 | 119,114 | 100.0 | % | 3,230 | 30.86 | ||||||||||||||||
989 Lenox Drive | Lawrenceville | NJ | 1984 | 112,055 | 85.3 | % | 2,635 | 29.44 | ||||||||||||||||
993 Lenox Drive | Lawrenceville | NJ | 1985 | 111,124 | 100.0 | % | 2,880 | 28.29 | ||||||||||||||||
1000 Howard Boulevard | Mt. Laurel | NJ | 1988 | 105,312 | 95.7 | % | 1,838 | 23.80 | ||||||||||||||||
One Righter Parkway | (d) | Wilmington | DE | 1989 | 104,761 | 97.0 | % | 2,501 | 23.87 | |||||||||||||||
997 Lenox Drive | Lawrenceville | NJ | 1987 | 97,277 | 75.6 | % | 2,355 | 27.69 | ||||||||||||||||
1120 Executive Boulevard | Mt. Laurel | NJ | 1987 | 95,278 | 100.0 | % | 1,573 | 25.77 | ||||||||||||||||
15000 Midlantic Drive | Mt. Laurel | NJ | 1991 | 84,056 | 60.0 | % | 1,078 | 20.63 | ||||||||||||||||
220 Lake Drive East | Cherry Hill | NJ | 1988 | 78,509 | 93.6 | % | 1,360 | 23.04 | ||||||||||||||||
10 Lake Center Drive | Marlton | NJ | 1989 | 76,359 | 90.4 | % | 1,307 | 21.38 | ||||||||||||||||
200 Lake Drive East | Cherry Hill | NJ | 1989 | 76,352 | 96.2 | % | 1,451 | 24.38 | ||||||||||||||||
1200 Lenox Drive | Lawrenceville | NJ | 2007 | 75,000 | 49.3 | % | 174 | 28.46 | ||||||||||||||||
Three Greentree Centre | Marlton | NJ | 1984 | 69,300 | 94.8 | % | 1,381 | 24.88 | ||||||||||||||||
200 Commerce Drive | Newark | DE | 1998 | 68,034 | 100.0 | % | 1,327 | 19.44 | ||||||||||||||||
9000 Midlantic Drive | Mt. Laurel | NJ | 1989 | 67,299 | 100.0 | % | 836 | 26.05 | ||||||||||||||||
6 East Clementon Road | Gibbsboro | NJ | 1980 | 66,236 | 100.0 | % | 944 | 20.29 | ||||||||||||||||
100 Commerce Drive | Newark | DE | 1989 | 62,787 | 99.8 | % | 1,199 | 21.61 | ||||||||||||||||
701 East Gate Drive | Mt. Laurel | NJ | 1986 | 61,794 | 74.7 | % | 847 | 23.43 | ||||||||||||||||
210 Lake Drive East | Cherry Hill | NJ | 1986 | 60,604 | 67.5 | % | 988 | 22.92 | ||||||||||||||||
308 Harper Drive | Moorestown | NJ | 1976 | 59,500 | 45.7 | % | 609 | 23.49 | ||||||||||||||||
305 Fellowship Drive | Mt. Laurel | NJ | 1980 | 56,824 | 96.2 | % | 1,086 | 23.23 | ||||||||||||||||
Two Greentree Centre | Marlton | NJ | 1983 | 56,075 | 56.2 | % | 622 | 23.91 | ||||||||||||||||
309 Fellowship Drive | Mt. Laurel | NJ | 1982 | 55,911 | 82.1 | % | 1,149 | 24.98 | ||||||||||||||||
One Greentree Centre | Marlton | NJ | 1982 | 55,838 | 88.4 | % | 972 | 22.13 | ||||||||||||||||
8000 Lincoln Drive | Marlton | NJ | 1997 | 54,923 | 100.0 | % | 1,006 | 19.97 | ||||||||||||||||
307 Fellowship Drive | Mt. Laurel | NJ | 1981 | 54,485 | 70.8 | % | 909 | 25.90 | ||||||||||||||||
303 Fellowship Drive | Mt. Laurel | NJ | 1979 | 53,768 | 75.5 | % | 850 | 22.51 | ||||||||||||||||
1000 Bishops Gate | Mt. Laurel | NJ | 2005 | 53,281 | 100.0 | % | 1,208 | 23.96 | ||||||||||||||||
1000 Lenox Drive | Lawrenceville | NJ | 1982 | 52,264 | 100.0 | % | 1,329 | 29.63 | ||||||||||||||||
2 Foster Avenue | (f) | Gibbsboro | NJ | 1974 | 50,761 | 94.6 | % | 126 | 4.75 | |||||||||||||||
4000 Midlantic Drive | Mt. Laurel | NJ | 1998 | 46,945 | 100.0 | % | 657 | 24.32 | ||||||||||||||||
Five Eves Drive | Marlton | NJ | 1986 | 45,564 | 96.2 | % | 817 | 21.07 | ||||||||||||||||
161 Gaither Drive | Mount Laurel | NJ | 1987 | 44,739 | 88.8 | % | 553 | 22.71 | ||||||||||||||||
Main Street — Piazza | Voorhees | NJ | 1990 | 44,708 | 89.6 | % | 670 | 20.59 | ||||||||||||||||
30 Lake Center Drive | Marlton | NJ | 1986 | 40,287 | 91.3 | % | 720 | 19.07 | ||||||||||||||||
20 East Clementon Road | Gibbsboro | NJ | 1986 | 38,260 | 93.5 | % | 504 | 18.84 | ||||||||||||||||
Two Eves Drive | Marlton | NJ | 1987 | 37,532 | 82.9 | % | 496 | 17.67 | ||||||||||||||||
304 Harper Drive | Moorestown | NJ | 1975 | 32,978 | 93.3 | % | 666 | 23.58 | ||||||||||||||||
Main Street — Promenade | Voorhees | NJ | 1988 | 31,445 | 80.0 | % | 401 | 18.99 | ||||||||||||||||
Four B Eves Drive | Marlton | NJ | 1987 | 27,011 | 99.4 | % | 408 | 16.88 | ||||||||||||||||
815 East Gate Drive | Mt. Laurel | NJ | 1986 | 25,500 | 100.0 | % | 296 | 18.38 | ||||||||||||||||
817 East Gate Drive | Mt. Laurel | NJ | 1986 | 25,351 | 100.0 | % | 225 | 13.15 |
-29-
Average | ||||||||||||||||||||||||
Total Base Rent | Annualized | |||||||||||||||||||||||
Net | Percentage | for the Twelve | Rental Rate | |||||||||||||||||||||
Year | Rentable | Leased as of | Months Ended | as of | ||||||||||||||||||||
Built/ | Square | December 31, | December 31, | December 31, | ||||||||||||||||||||
Property Name | Location | State | Renovated | Feet | 2008 (a) | 2008 (b) (000’s) | 2008 (c) | |||||||||||||||||
Four A Eves Drive | Marlton | NJ | 1987 | 24,687 | 82.8 | % | 356 | 16.56 | ||||||||||||||||
1 Foster Avenue | (f) | Gibbsboro | NJ | 1972 | 24,255 | 100.0 | % | 62 | 4.75 | |||||||||||||||
4 Foster Avenue | (f) | Gibbsboro | NJ | 1974 | 23,372 | 100.0 | % | 152 | 9.34 | |||||||||||||||
7 Foster Avenue | Gibbsboro | NJ | 1983 | 22,158 | 100.0 | % | 390 | 23.32 | ||||||||||||||||
10 Foster Avenue | Gibbsboro | NJ | 1983 | 18,651 | 100.0 | % | 252 | 18.23 | ||||||||||||||||
305 Harper Drive | Moorestown | NJ | 1979 | 14,980 | 0.0 | % | 96 | — | ||||||||||||||||
5 U.S. Avenue | (f) | Gibbsboro | NJ | 1987 | 5,000 | 100.0 | % | 24 | 5.00 | |||||||||||||||
50 East Clementon Road | Gibbsboro | NJ | 1986 | 3,080 | 100.0 | % | 174 | 56.41 | ||||||||||||||||
5 Foster Avenue | Gibbsboro | NJ | 1968 | 2,000 | 100.0 | % | — | — | ||||||||||||||||
SUBTOTAL — NEW JERSEY/DELAWARE SEGMENT | 4,659,324 | |||||||||||||||||||||||
RICHMOND, VA SEGMENT | ||||||||||||||||||||||||
300 Arboretum Place | Richmond | VA | 1988 | 212,741 | 93.9 | % | 3,681 | 16.75 | ||||||||||||||||
6800 Paragon Place | Richmond | VA | 1986 | 144,722 | 94.3 | % | 2,674 | 20.54 | ||||||||||||||||
6802 Paragon Place | Richmond | VA | 1989 | 143,585 | 93.0 | % | 2,586 | 18.61 | ||||||||||||||||
7501 Boulders View Drive | Richmond | VA | 1990 | 137,283 | 86.3 | % | 2,387 | 20.03 | ||||||||||||||||
2511 Brittons Hill Road | (f) | Richmond | VA | 1987 | 132,548 | 100.0 | % | 674 | 6.55 | |||||||||||||||
2100-2116 West Laburnam Avenue | Richmond | VA | 1976 | 127,502 | 84.4 | % | 1,621 | 16.10 | ||||||||||||||||
1957 Westmoreland Street | (f) | Richmond | VA | 1975 | 121,815 | 100.0 | % | 1,102 | 8.61 | |||||||||||||||
7300 Beaufont Springs Drive | Richmond | VA | 2000 | 120,665 | 100.0 | % | 2,574 | 20.53 | ||||||||||||||||
1025 Boulders Parkway | Richmond | VA | 1994 | 93,143 | 96.8 | % | 1,807 | 19.67 | ||||||||||||||||
2201-2245 Tomlynn Street | (f) | Richmond | VA | 1989 | 85,860 | 97.2 | % | 475 | 7.98 | |||||||||||||||
7401 Beaufont Springs Drive | Richmond | VA | 1998 | 82,639 | 87.3 | % | 1,382 | 19.90 | ||||||||||||||||
7325 Beaufont Springs Drive | Richmond | VA | 1999 | 75,218 | 100.0 | % | 1,553 | 20.09 | ||||||||||||||||
100 Gateway Centre Parkway | Richmond | VA | 2001 | 74,991 | 71.4 | % | 416 | 15.98 | ||||||||||||||||
6806 Paragon Place | Richmond | VA | 2007 | 74,480 | 100.0 | % | 1,692 | 22.37 | ||||||||||||||||
9011 Arboretum Parkway | Richmond | VA | 1991 | 73,183 | 100.0 | % | 1,329 | 18.41 | ||||||||||||||||
4805 Lake Brooke Drive | Glen Allen | VA | 1996 | 60,886 | 100.0 | % | 966 | 18.70 | ||||||||||||||||
9100 Arboretum Parkway | Richmond | VA | 1988 | 57,917 | 81.0 | % | 907 | 18.65 | ||||||||||||||||
2812 Emerywood Parkway | Henrico | VA | 1980 | 56,984 | 100.0 | % | 860 | 16.57 | ||||||||||||||||
4364 South Alston Avenue | Durham | NC | 1985 | 56,601 | 100.0 | % | 1,132 | 20.96 | ||||||||||||||||
2277 Dabney Road | (f) | Richmond | VA | 1986 | 50,400 | 100.0 | % | 270 | 7.54 | |||||||||||||||
9200 Arboretum Parkway | Richmond | VA | 1988 | 49,542 | 77.0 | % | 304 | 14.87 | ||||||||||||||||
9210 Arboretum Parkway | Richmond | VA | 1988 | 48,012 | 100.0 | % | 648 | 15.10 | ||||||||||||||||
2212-2224 Tomlynn Street | (f) | Richmond | VA | 1985 | 45,353 | 100.0 | % | 225 | 7.53 | |||||||||||||||
2221-2245 Dabney Road | (f) | Richmond | VA | 1994 | 45,250 | 100.0 | % | 237 | 7.97 | |||||||||||||||
2251 Dabney Road | (f) | Richmond | VA | 1983 | 42,000 | 70.0 | % | 184 | 6.86 | |||||||||||||||
2161-2179 Tomlynn Street | (f) | Richmond | VA | 1985 | 41,550 | 100.0 | % | 271 | 8.25 | |||||||||||||||
2256 Dabney Road | (f) | Richmond | VA | 1982 | 33,413 | 100.0 | % | 224 | 8.51 | |||||||||||||||
2246 Dabney Road | (f) | Richmond | VA | 1987 | 33,271 | 100.0 | % | 287 | 10.82 | |||||||||||||||
2244 Dabney Road | (f) | Richmond | VA | 1993 | 33,050 | 100.0 | % | 297 | 11.23 | |||||||||||||||
9211 Arboretum Parkway | Richmond | VA | 1991 | 30,791 | 100.0 | % | 407 | 14.37 | ||||||||||||||||
2248 Dabney Road | (f) | Richmond | VA | 1989 | 30,184 | 100.0 | % | 193 | 8.50 | |||||||||||||||
2130-2146 Tomlynn Street | (f) | Richmond | VA | 1988 | 29,700 | 100.0 | % | 258 | 10.11 | |||||||||||||||
2120 Tomlyn Street | (f) | Richmond | VA | 1986 | 23,850 | 100.0 | % | 132 | 7.32 | |||||||||||||||
2240 Dabney Road | (f) | Richmond | VA | 1984 | 15,389 | 100.0 | % | 138 | 11.62 | |||||||||||||||
SUBTOTAL — RICHMOND, VA SEGMENT | 2,484,518 |
-30-
Average | ||||||||||||||||||||||||
Total Base Rent | Annualized | |||||||||||||||||||||||
Net | Percentage | for the Twelve | Rental Rate | |||||||||||||||||||||
Year | Rentable | Leased as of | Months Ended | as of | ||||||||||||||||||||
Built/ | Square | December 31, | December 31, | December 31, | ||||||||||||||||||||
Property Name | Location | State | Renovated | Feet | 2008 (a) | 2008 (b) (000’s) | 2008 (c) | |||||||||||||||||
CALIFORNIA | ||||||||||||||||||||||||
155 Grand Avenue | Oakland | CA | 1990 | 204,278 | 63.4 | % | 4,579 | 39.47 | ||||||||||||||||
1220 Concord Avenue | Concord | CA | 1984 | 175,153 | 100.0 | % | 2,944 | 21.84 | ||||||||||||||||
1200 Concord Avenue | Concord | CA | 1984 | 175,103 | 100.0 | % | 4,170 | 25.21 | ||||||||||||||||
5780 & 5790 Fleet Street | Carlsbad | CA | 1999 | 121,381 | 79.6 | % | 3,381 | 32.85 | ||||||||||||||||
5900 & 5950 La Place Court | Carlsbad | CA | 1988 | 80,506 | 93.7 | % | 1,876 | 24.59 | ||||||||||||||||
16870 West Bernardo Drive | Rancho Bernardo | CA | 2002 | 68,708 | 76.1 | % | 1,724 | 34.31 | ||||||||||||||||
5963 La Place Court | Carlsbad | CA | 1987 | 61,587 | 53.7 | % | 764 | 25.73 | ||||||||||||||||
2035 Corte Del Nogal | Carlsbad | CA | 1991 | 53,982 | 62.5 | % | 1,038 | 23.64 | ||||||||||||||||
5973 Avendia Encinas | Carlsbad | CA | 1986 | 51,695 | 84.7 | % | 1,317 | 28.11 | ||||||||||||||||
SUBTOTAL — CALIFORNIA | 992,393 | |||||||||||||||||||||||
AUSTIN, TX | ||||||||||||||||||||||||
1250 Capital of Texas Highway South | Austin | TX | 1984 | 270,711 | 92.3 | % | 3,376 | 23.83 | ||||||||||||||||
1301 Mopac Expressway | Austin | TX | 2001 | 221,397 | 100.0 | % | 4,274 | 31.26 | ||||||||||||||||
3711 South Mopac Expressway | Austin | TX | 2007 | 213,167 | 30.7 | % | 615 | 30.65 | ||||||||||||||||
1601 Mopac Expressway | Austin | TX | 2000 | 195,639 | 100.0 | % | 2,960 | 27.04 | ||||||||||||||||
1501 South Mopac Expressway | Austin | TX | 1999 | 195,324 | 99.0 | % | 2,858 | 26.80 | ||||||||||||||||
1221 Mopac Expressway | Austin | TX | 2001 | 173,302 | 94.4 | % | 3,492 | 32.87 | ||||||||||||||||
1177 East Belt Line Road | (h) | Coppell | TX | 1998 | 150,000 | 100.0 | % | 1,833 | 14.87 | |||||||||||||||
1801 Mopac Expressway | Austin | TX | 1999 | 58,576 | 100.0 | % | 1,017 | 31.05 | ||||||||||||||||
SUBTOTAL — AUSTIN, TX | 1,478,116 | |||||||||||||||||||||||
SUBTOTAL FULLY OWNED PROPERTIES / WEIGHTED AVG. | 23,929,439 | 91.9 | % | |||||||||||||||||||||
2970 Market Street | Philadelphia | PA | N/A | 862,692 | 100.0 | % | 522 | — | ||||||||||||||||
2930 Chestnut Street | Philadelphia | PA | N/A | 542,273 | 94.0 | % | — | — | ||||||||||||||||
300 Delaware Avenue | Wilmington | DE | 1989 | 298,071 | 72.5 | % | 3,001 | 18.12 | ||||||||||||||||
One Radnor Corporate Center | Radnor | PA | 1998 | 190,219 | 64.0 | % | 3,957 | 35.61 | ||||||||||||||||
6600 Rockledge Drive | (d) | Bethesda | MD | 1981 | 160,173 | 57.7 | % | 2,963 | 28.93 | |||||||||||||||
1000 Atrium Way | Mt. Laurel | NJ | 1989 | 97,158 | 88.6 | % | 1,016 | 23.09 | ||||||||||||||||
Two Righter Parkway | (d) | Wilmington | DE | 1987 | 95,514 | 68.7 | % | 1,429 | 25.55 | |||||||||||||||
100 Lenox Drive | Lawrenceville | NJ | 1991 | 91,450 | 67.6 | % | 467 | 24.16 | ||||||||||||||||
SUBTOTAL DEVELOPMENT/REDEVELOPMENT PROPERTIES / WEIGHTED AVG. | 2,337,550 | 86.3 | % | |||||||||||||||||||||
TOTAL CORE PORTFOLIO | 26,266,989 | 91.4 | % | |||||||||||||||||||||
(a) | Calculated by dividing net rentable square feet included in leases signed on or before December 31, 2008 at the property by the aggregate net rentable square feet of the property. | |
(b) | “Total Base Rent” for the twelve months ended December 31, 2008 represents base rents received during such period, excluding tenant reimbursements, calculated in accordance with generally accepted accounting principles (GAAP) determined on a straight-line basis. | |
(c) | “Average Annualized Rental Rate” is calculated as follows: (i) for office leases written on a triple net basis, the sum of the annualized contracted base rental rates payable for all space leased as of December 31, 2008 plus the 2008 budgeted operating expenses excluding tenant electricity; and (ii) for office leases written on a full service basis, the annualized contracted base rent payable for all space leased as of December 31, 2008. In both cases, the annualized rental rate is divided by the total square footage leased as of December 31, 2008 without giving effect to free rent or scheduled rent increases that would be taken into account under GAAP. | |
(d) | These properties are subject to a ground lease with a third party. | |
(e) | We hold our interest in Two Logan Square (100 North 18th Street) primarily through our ownership of second and third mortgages that are secured by this property and that are junior to a first mortgage with a third party. Our ownership of these two mortgages currently provides us with all of the cash flows from Two Logan Square after the payment of operating expenses and debt service on the first mortgage. |
-31-
(f) | These properties are industrial facilities. | |
(g) | Property sold on February 4, 2009. | |
(h) | Property owned by consolidated real estate venture. |
Final | Percentage | |||||||||||||||||||||||
Rentable | Final | Annualized | of Total Final | |||||||||||||||||||||
Number of | Square | Annualized | Base Rent | Annualized | ||||||||||||||||||||
Year of | Leases | Footage | Base Rent | Per Square | Base Rent | |||||||||||||||||||
Lease | Expiring | Subject to | Under | Foot Under | Under | |||||||||||||||||||
Expiration | Within the | Expiring | Expiring | Expiring | Expiring | Cumulative | ||||||||||||||||||
December 31, | Year | Leases | Leases (a) | Leases | Leases | Total | ||||||||||||||||||
2009 | 358 | 2,362,180 | $ | 50,817,534 | $ | 21.51 | 9.6 | % | 9.6 | % | ||||||||||||||
2010 | 338 | 3,709,770 | 82,710,514 | 22.30 | 15.6 | % | 25.2 | % | ||||||||||||||||
2011 | 268 | 2,994,974 | 65,666,675 | 21.93 | 12.4 | % | 37.6 | % | ||||||||||||||||
2012 | 215 | 2,570,159 | 62,413,556 | 24.28 | 11.8 | % | 49.4 | % | ||||||||||||||||
2013 | 157 | 2,065,563 | 43,342,785 | 20.98 | 8.2 | % | 57.6 | % | ||||||||||||||||
2014 | 107 | 1,886,952 | 45,382,752 | 24.05 | 8.6 | % | 66.1 | % | ||||||||||||||||
2015 | 54 | 1,311,627 | 32,678,740 | 24.91 | 6.2 | % | 72.3 | % | ||||||||||||||||
2016 | 44 | 1,031,173 | 24,663,122 | 23.92 | 4.7 | % | 77.0 | % | ||||||||||||||||
2017 | 46 | 1,293,514 | 38,517,250 | 29.78 | 7.3 | % | 84.2 | % | ||||||||||||||||
2018 | 38 | 925,549 | 27,798,592 | 30.03 | 5.2 | % | 89.5 | % | ||||||||||||||||
2019 and thereafter | 42 | 2,064,739 | 55,697,450 | 26.98 | 10.5 | % | 100.0 | % | ||||||||||||||||
1,667 | 22,216,200 | $ | 529,688,970 | $ | 23.84 | 100.0 | % | |||||||||||||||||
(a) | “Final Annualized Base Rent” for each lease scheduled to expire represents the cash rental rate of base rents, excluding tenant reimbursements, in the final month prior to expiration multiplied by 12. Tenant reimbursements generally include payment of real estate taxes, operating expenses and common area maintenance and utility charges. |
-32-
Weighted | Percentage of | |||||||||||||||||||||||
Average | Aggregate | Percentage | Annualized | Aggregate | ||||||||||||||||||||
Number | Remaining | Leased | of Aggregate | Base | Annualized | |||||||||||||||||||
of | Lease Term | Square | Leased | Rent (in | Base | |||||||||||||||||||
Tenant Name (a) | Leases | in Months | Feet | Square Feet | 000) (b) | Rent | ||||||||||||||||||
Northrop Grumman Corporation | 5 | 85 | 468,332 | 2.1 | % | $ | 13,416 | 2.8 | % | |||||||||||||||
Wells Fargo Bank, N.A. | 18 | 31 | 486,087 | 2.1 | % | 10,642 | 2.2 | % | ||||||||||||||||
Pepper Hamilton LLP | 2 | 71 | 305,073 | 1.3 | % | 10,243 | 2.1 | % | ||||||||||||||||
Lockheed Martin | 9 | 43 | 554,940 | 2.5 | % | 8,745 | 1.8 | % | ||||||||||||||||
State of New Jersey | 5 | 153 | 449,448 | 2.0 | % | 7,520 | 1.6 | % | ||||||||||||||||
Dechert LLP | 1 | 129 | 218,565 | 1.0 | % | 7,213 | 1.5 | % | ||||||||||||||||
KPMG, LLP | 2 | 67 | 245,828 | 1.1 | % | 6,938 | 1.4 | % | ||||||||||||||||
Verizon | 4 | 30 | 302,087 | 1.3 | % | 5,858 | 1.2 | % | ||||||||||||||||
Computer Associates International | 1 | 24 | 227,574 | 1.0 | % | 5,440 | 1.1 | % | ||||||||||||||||
Blank Rome LLP | 1 | 157 | 239,236 | 1.1 | % | 5,355 | 1.1 | % | ||||||||||||||||
AT&T | 5 | 10 | 206,414 | 0.9 | % | 5,033 | 1.0 | % | ||||||||||||||||
Computer Sciences | 6 | 50 | 276,410 | 1.2 | % | 4,762 | 1.0 | % | ||||||||||||||||
Marsh USA, Inc. | 2 | 52 | 145,566 | 0.6 | % | 4,550 | 0.9 | % | ||||||||||||||||
Bearingpoint, Inc. | 2 | 16 | 119,293 | 0.5 | % | 4,319 | 0.9 | % | ||||||||||||||||
United Healthcare Services | 2 | 100 | 132,685 | 0.6 | % | 3,860 | 0.8 | % | ||||||||||||||||
Omnicare Clinical Research | 1 | 19 | 150,000 | 0.7 | % | 3,824 | 0.8 | % | ||||||||||||||||
Lincoln National Management Co. | 1 | 139 | 193,626 | 0.9 | % | 3,751 | 0.8 | % | ||||||||||||||||
Woodcock Washburn, LLC | 1 | 156 | 109,323 | 0.5 | % | 3,608 | 0.7 | % | ||||||||||||||||
Deltek Systems, Inc. | 3 | 39 | 116,172 | 0.5 | % | 3,604 | 0.7 | % | ||||||||||||||||
General Services Administration - - U.S. Govt. | 12 | 30 | 157,144 | 0.7 | % | 3,581 | 0.7 | % | ||||||||||||||||
Consolidated Total/Weighted Average | 83 | 71 | 5,103,803 | 22.6 | % | $ | 122,262 | 25.1 | % | |||||||||||||||
(a) | The identified tenant includes affiliates in certain circumstances. | |
(b) | Annualized Base Rent represents the monthly Base Rent, excluding tenant reimbursements, for each lease in effect at December 31, 2008 multiplied by 12. Tenant reimbursements generally include payment of real estate taxes, operating expenses and common area maintenance and utility charges. |
-33-
Share Price | Share Price | Distributions | ||||||||||
High | Low | Paid During Quarter | ||||||||||
First Quarter 2007 | $ | 36.14 | $ | 32.04 | $ | 0.44 | ||||||
Second Quarter 2007 | $ | 33.79 | $ | 28.43 | $ | 0.44 | ||||||
Third Quarter 2007 | $ | 28.58 | $ | 23.35 | $ | 0.44 | ||||||
Fourth Quarter 2007 | $ | 26.86 | $ | 17.78 | $ | 0.44 | ||||||
First Quarter 2008 | $ | 19.39 | $ | 15.70 | $ | 0.44 | ||||||
Second Quarter 2008 | $ | 19.86 | $ | 15.76 | $ | 0.44 | ||||||
Third Quarter 2008 | $ | 18.30 | $ | 13.48 | $ | 0.44 | ||||||
Fourth Quarter 2008 | $ | 15.22 | $ | 3.73 | $ | 0.44 |
-34-
(a) | (b) | (c) | ||||||||||
Number of securities | ||||||||||||
remaining available for | ||||||||||||
Number of securities to be | Weighted-average | future issuance under | ||||||||||
issued upon exercise of | exercise price of | equity compensation plans | ||||||||||
outstanding options, | outstanding options, | (excluding securities | ||||||||||
Plan category | warrants and rights | warrants and rights | reflected in column (a)) | |||||||||
Equity compensation plans approved by security holders (1) | 1,754,648 | $ | 20.41 | 3,298,922 | ||||||||
Equity compensation plans not approved by security holders | — | — | — | |||||||||
Total | 1,754,648 | $ | 20.41 | 3,298,922 |
(1) | Relates to our Amended and Restated 1997 Long-Term Incentive Plan. In May 2007, our shareholders approved an amendment to our Amended and Restated 1997 Long-Term Incentive Plan (the “1997 Plan”). The amendment provided for the merger of the Prentiss Properties Trust 2005 Share Incentive Plan (the “Prentiss 2005 Plan”) with and into the 1997 Plan, thereby transferring into the 1997 Plan all of the shares that remained available for award under the Prentiss 2005 Plan. We had previously assumed the Prentiss 2005 Plan, together with other Prentiss incentive plans, as part of our January 2006 acquisition of Prentiss Properties Trust (“Prentiss”). The 1997 Plan reserves 500,000 common shares solely for awards under options and share appreciation rights that have an exercise or strike price at least equal to the market price of the common shares on the date of award and the remaining shares under the 1997 Plan are available for any type of award, including restricted share and performance share awards and options. Incentive stock options may not be granted with an exercise price below the market price of the common shares on the grant date. To date we have awarded incentive stock options and non-qualified stock options that generally have a ten year term and vest over a one to three year period. |
-35-
Purchased as Part of | Shares that May Yet Be | |||||||||||||||
Total Number of | Average Price Paid | Publicly Announced | Purchased Under the | |||||||||||||
Period | Shares Purchased | per Share | Plans or Programs | Plans or Programs (a) | ||||||||||||
(in thousands) | ||||||||||||||||
January 2008 | 28,588 | (b) | $ | 17.93 | — | 539,200 | ||||||||||
February 2008 | — | — | — | 539,200 | ||||||||||||
March 2008 | 7,439 | (b) | 16.85 | — | 539,200 | |||||||||||
April 2008 | — | — | — | 539,200 | ||||||||||||
May 2008 | — | — | — | 539,200 | ||||||||||||
June 2008 | — | — | — | 539,200 | ||||||||||||
July 2008 | — | — | — | 539,200 | ||||||||||||
August 2008 | — | — | — | 539,200 | ||||||||||||
September 2008 | — | — | — | 539,200 | ||||||||||||
October 2008 | — | — | — | 539,200 | ||||||||||||
November 2008 | — | — | — | 539,200 | ||||||||||||
December 2008 | — | — | — | 539,200 | ||||||||||||
Total | 36,027 | — | ||||||||||||||
(a) | On May 2, 2006, our Board of Trustees authorized an increase in the number of common shares that we may repurchase, whether in open-market or privately negotiated transactions. The Board authorized us to purchase up to an aggregate of 3,500,000 common shares (inclusive of remaining share repurchase availability under the Board’s prior authorization from September 2001). There is no expiration date on the share repurchase program and the Board can cancel this program at any time. | |
(b) | Represents Common Shares cancelled by the Company upon vesting of restricted Common Shares previously awarded to Company employees in satisfaction of tax withholding obligations. Such shares do not impact the total number of shares that may yet to be purchased under the share repurchase program. |
-36-
Period Ending | ||||||||||||||||||||||||||||||||
Index | 12/31/03 | 12/31/04 | 12/31/05 | 12/31/06 | 12/31/07 | 12/31/08 | ||||||||||||||||||||||||||
Brandywine Realty Trust | 100.00 | 116.65 | 117.88 | 146.28 | 83.71 | 40.05 | ||||||||||||||||||||||||||
S&P500 | 100.00 | 110.88 | 116.33 | 134.70 | 142.10 | 89.53 | ||||||||||||||||||||||||||
Russell 2000 | 100.00 | 118.33 | 123.72 | 146.44 | 144.15 | 95.44 | ||||||||||||||||||||||||||
NAREIT All Equity REIT Index | 100.00 | 131.58 | 147.58 | 199.32 | 168.05 | 104.65 | ||||||||||||||||||||||||||
-37-
(in thousands, except per common share data and number of properties)
Year Ended December 31, | 2008 | 2007 | 2006 | 2005 (a) | 2004 (a) | |||||||||||||||
Operating Results | ||||||||||||||||||||
Total revenue | $ | 608,111 | $ | 622,897 | $ | 568,883 | $ | 347,845 | $ | 291,623 | ||||||||||
Income (loss) from continuing operations | 13,670 | 18,584 | (28,647 | ) | 28,512 | 47,251 | ||||||||||||||
Net income | 43,480 | 56,706 | 9,814 | 42,174 | 59,531 | |||||||||||||||
Income allocated to Common Shares | 35,488 | 48,714 | 1,822 | 34,182 | 54,311 | |||||||||||||||
Income (loss) from continuing operations per Common Share | ||||||||||||||||||||
Basic | $ | 0.07 | $ | 0.12 | $ | (0.41 | ) | $ | 0.51 | $ | 0.99 | |||||||||
Diluted | $ | 0.07 | $ | 0.12 | $ | (0.41 | ) | $ | 0.51 | $ | 0.98 | |||||||||
Earnings per Common Share | ||||||||||||||||||||
Basic | $ | 0.41 | $ | 0.56 | $ | 0.02 | $ | 0.61 | $ | 1.14 | ||||||||||
Diluted | $ | 0.41 | $ | 0.56 | $ | 0.02 | $ | 0.61 | $ | 1.13 | ||||||||||
Cash distributions paid per Common Share | $ | 1.76 | $ | 1.76 | $ | 1.76 | $ | 1.78 | (b) | $ | 1.76 | |||||||||
Balance Sheet Data | ||||||||||||||||||||
Real estate investments, net of accumulated depreciation | $ | 4,190,550 | $ | 4,656,925 | $ | 4,739,726 | $ | 2,541,486 | $ | 2,363,865 | ||||||||||
Total assets | 4,737,690 | 5,214,099 | 5,509,018 | 2,805,745 | 2,633,984 | |||||||||||||||
Total indebtedness | 2,753,672 | 3,100,969 | 3,152,230 | 1,521,384 | 1,306,669 | |||||||||||||||
Total liabilities | 3,027,647 | 3,382,932 | 3,485,231 | 1,662,734 | 1,444,116 | |||||||||||||||
Minority interest | 53,199 | 83,990 | 123,991 | 37,859 | 42,866 | |||||||||||||||
Beneficiaries’ equity | 1,656,844 | 1,747,177 | 1,899,796 | 1,105,152 | 1,147,002 | |||||||||||||||
Other Data | ||||||||||||||||||||
Cash flows from: | ||||||||||||||||||||
Operating activities | 231,334 | 224,392 | 238,299 | 125,147 | 152,890 | |||||||||||||||
Investing activities | 164,455 | 39,575 | (912,813 | ) | (252,417 | ) | (682,652 | ) | ||||||||||||
Financing activities | (397,465 | ) | (283,746 | ) | 692,719 | 119,098 | 536,556 | |||||||||||||
Property Data | ||||||||||||||||||||
Number of properties owned at year end | 248 | 257 | 313 | 251 | 246 | |||||||||||||||
Net rentable square feet owned at year end | 26,257 | 28,888 | 31,764 | 19,600 | 19,150 |
(a) | Income from continuing operations and net income have been reduced by $0.6 million and $0.8 million for the year ended December 31, 2005 and 2004, repectively, related to the Tax Witholding adjustment discussed in Note 2 of the Consolidated Financial Statements. | |
(b) | Includes $0.02 special distribution declared in December 2005 for shareholders of record for the period January 1, 2006 through January 4, 2006 (pre-Prentiss merger period). |
-38-
(in thousands, except per unit data and number of properties)
Year Ended December 31, | 2008 | 2007 | 2006 | 2005 (a) | 2004 (a) | |||||||||||||||
Operating Results | ||||||||||||||||||||
Total revenue | $ | 608,111 | $ | 622,897 | $ | 568,883 | $ | 347,845 | $ | 291,623 | ||||||||||
Income (loss) from continuing operations | 13,847 | 19,019 | (30,275 | ) | 29,089 | 49,737 | ||||||||||||||
Net income | 44,833 | 58,843 | 9,930 | 34,759 | 56,797 | |||||||||||||||
Income from continuing operations per Common Partnership Unit | ||||||||||||||||||||
Basic | $ | 0.07 | $ | 0.12 | $ | (0.41 | ) | $ | 0.50 | $ | 1.00 | |||||||||
Diluted | $ | 0.07 | $ | 0.12 | $ | (0.41 | ) | $ | 0.50 | $ | 1.00 | |||||||||
Earnings per Common Partnership Units | ||||||||||||||||||||
Basic | $ | 0.41 | $ | 0.56 | $ | 0.02 | $ | 0.60 | $ | 1.15 | ||||||||||
Diluted | $ | 0.41 | $ | 0.56 | $ | 0.02 | $ | 0.60 | $ | 1.14 | ||||||||||
Cash distributions paid per Common Partnership Unit | $ | 1.76 | $ | 1.76 | $ | 1.76 | $ | 1.78 | (b) | $ | 1.76 | |||||||||
Balance Sheet Data | ||||||||||||||||||||
Real estate investments, net of accumulated depreciation | $ | 4,190,550 | $ | 4,656,925 | $ | 4,739,726 | $ | 2,541,486 | $ | 2,363,865 | ||||||||||
Total assets | 4,737,690 | 5,214,099 | 5,509,018 | 2,805,745 | 2,633,984 | |||||||||||||||
Total indebtedness | 2,753,672 | 3,100,969 | 3,152,230 | 1,521,384 | 1,306,669 | |||||||||||||||
Total liabilities | 3,027,647 | 3,382,932 | 3,485,231 | 1,662,734 | 1,444,116 | |||||||||||||||
Redeemable limited partnership units | 21,716 | 68,819 | 131,711 | 54,300 | 60,586 | |||||||||||||||
Partners’ equity | 1,688,327 | 1,762,348 | 1,857,591 | 1,088,766 | 1,129,464 | |||||||||||||||
Other Data | ||||||||||||||||||||
Cash flows from: | ||||||||||||||||||||
Operating activities | 231,334 | 224,392 | 238,299 | 125,147 | 152,890 | |||||||||||||||
Investing activities | 164,455 | 39,575 | (912,813 | ) | (252,417 | ) | (682,652 | ) | ||||||||||||
Financing activities | (397,465 | ) | (283,746 | ) | 692,719 | 119,098 | 536,556 | |||||||||||||
Property Data | ||||||||||||||||||||
Number of properties owned at year end | 248 | 257 | 313 | 251 | 246 | |||||||||||||||
Net rentable square feet owned at year end | 26,257 | 28,888 | 31,764 | 19,600 | 19,150 |
(a) | Income from continuing operations and net income have been reduced by $0.6 million and $0.8 million for the year ended December 31, 2005 and 2004, repectively, related to the Tax Witholding adjustment discussed in Note 2 of the Consolidated Financial Statements. | |
(b) | Includes $0.02 special distribution declared in December 2005 for unitholders of record for the period January 1, 2006 through January 4, 2006 (pre-Prentiss merger period). |
-39-
-40-
-41-
-42-
-43-
-44-
-45-
Acquired/Completed | Development/Redevelopment | Other/ | ||||||||||||||||||||||||||||||||||||||||||||||
Same Store Property Portfolio | Properties | Properties (a) | (Eliminations) (b) | Total Portfolio | ||||||||||||||||||||||||||||||||||||||||||||
Increase/ | Increase/ | |||||||||||||||||||||||||||||||||||||||||||||||
(dollars in thousands) | 2008 | 2007 | (Decrease) | 2008 | 2007 | 2008 | 2007 | 2008 | 2007 | 2008 | 2007 | (Decrease) | ||||||||||||||||||||||||||||||||||||
Revenue: | ||||||||||||||||||||||||||||||||||||||||||||||||
Cash rents | $ | 423,112 | $ | 414,696 | $ | 8,416 | $ | 39,280 | $ | 25,416 | $ | 12,387 | $ | 8,738 | $ | (2,224 | ) | $ | 20,992 | $ | 472,555 | $ | 469,842 | $ | 2,713 | |||||||||||||||||||||||
Straight-line rents | 10,432 | 17,855 | (7,423 | ) | 4,375 | 7,286 | 1,169 | 966 | — | 627 | 15,976 | 26,734 | (10,758 | ) | ||||||||||||||||||||||||||||||||||
Rents — FAS 141 | 6,065 | 8,761 | (2,696 | ) | (89 | ) | (289 | ) | 1,342 | 978 | — | — | 7,318 | 9,450 | (2,132 | ) | ||||||||||||||||||||||||||||||||
Total rents | 439,609 | 441,312 | (1,703 | ) | 43,566 | 32,413 | 14,898 | 10,682 | (2,224 | ) | 21,619 | 495,849 | 506,026 | (10,177 | ) | |||||||||||||||||||||||||||||||||
Tenant reimbursements | 75,828 | 71,156 | 4,672 | 4,332 | 3,187 | 3,283 | 2,907 | 686 | 3,916 | 84,129 | 81,166 | 2,963 | ||||||||||||||||||||||||||||||||||||
Termination fees | 4,700 | 9,950 | (5,250 | ) | 100 | — | — | 50 | — | 53 | 4,800 | 10,053 | (5,253 | ) | ||||||||||||||||||||||||||||||||||
Third party management fees, labor reimbursement and leasing | — | — | — | — | — | — | — | 20,401 | 19,691 | 20,401 | 19,691 | 710 | ||||||||||||||||||||||||||||||||||||
Other | 1,746 | 2,610 | (864 | ) | 99 | 39 | (6 | ) | 2 | 1,093 | 3,310 | 2,932 | 5,961 | (3,029 | ) | |||||||||||||||||||||||||||||||||
Total revenue | 521,883 | 525,028 | (3,145 | ) | 48,097 | 35,639 | 18,175 | 13,641 | 19,956 | 48,589 | 608,111 | 622,897 | (14,786 | ) | ||||||||||||||||||||||||||||||||||
Property operating expenses | 152,177 | 149,484 | 2,693 | 12,229 | 10,653 | 8,228 | 6,337 | (5,601 | ) | 2,070 | 167,033 | 168,544 | (1,511 | ) | ||||||||||||||||||||||||||||||||||
Real estate taxes | 52,167 | 50,149 | 2,018 | 6,389 | 4,190 | 1,773 | 1,702 | 768 | 3,822 | 61,097 | 59,863 | 1,234 | ||||||||||||||||||||||||||||||||||||
Third party management expenses | — | — | — | — | — | — | — | 8,965 | 10,361 | 8,965 | 10,361 | (1,396 | ) | |||||||||||||||||||||||||||||||||||
Subtotal | 317,539 | 325,395 | (7,856 | ) | 29,479 | 20,796 | 8,174 | 5,602 | 15,824 | 32,336 | 371,016 | 384,129 | (13,113 | ) | ||||||||||||||||||||||||||||||||||
General & administrative expenses | — | — | — | — | — | — | — | 23,591 | 27,938 | 23,002 | 27,938 | (4,936 | ) | |||||||||||||||||||||||||||||||||||
Depreciation and amortization | 176,056 | 181,232 | (5,176 | ) | 19,286 | 16,813 | 6,708 | 8,689 | 3,855 | 16,493 | 205,905 | 223,227 | (17,322 | ) | ||||||||||||||||||||||||||||||||||
Operating Income (loss) | $ | 141,483 | $ | 144,163 | $ | (2,680 | ) | $ | 10,193 | $ | 3,983 | $ | 1,466 | $ | (3,087 | ) | $ | (11,622 | ) | $ | (12,095 | ) | $ | 142,109 | $ | 132,964 | $ | 9,145 | ||||||||||||||||||||
Number of properties | 224 | 224 | 16 | 16 | 8 | 8 | 248 | 248 | ||||||||||||||||||||||||||||||||||||||||
Square feet | 21,490 | 21,490 | 2,440 | 2,440 | 2,337 | 2,337 | 26,267 | 26,267 | ||||||||||||||||||||||||||||||||||||||||
Other Income (Expense): | ||||||||||||||||||||||||||||||||||||||||||||||||
Interest income | 1,839 | 4,018 | (2,179 | ) | ||||||||||||||||||||||||||||||||||||||||||||
Interest expense | (142,770 | ) | (157,178 | ) | 14,408 | |||||||||||||||||||||||||||||||||||||||||||
Interest expense — Deferred financing costs | (5,450 | ) | (4,496 | ) | (954 | ) | ||||||||||||||||||||||||||||||||||||||||||
Loss on settlement of treasury lock agreements | — | (3,698 | ) | 3,698 | ||||||||||||||||||||||||||||||||||||||||||||
Equity in income of real estate ventures | 8,447 | 6,955 | 1,492 | |||||||||||||||||||||||||||||||||||||||||||||
Net gain on disposition of depreciated assets | — | 40,498 | (40,498 | ) | ||||||||||||||||||||||||||||||||||||||||||||
Net (loss) gain on disposition of undepreciated assets | (24 | ) | 421 | (445 | ) | |||||||||||||||||||||||||||||||||||||||||||
Provision for impairment on land inventory | (10,841 | ) | — | (10,841 | ) | |||||||||||||||||||||||||||||||||||||||||||
Gain on early extinguishment of debt | 20,664 | — | 20,664 | |||||||||||||||||||||||||||||||||||||||||||||
Income (loss) before minority interest | 13,974 | 19,484 | (5,510 | ) | ||||||||||||||||||||||||||||||||||||||||||||
Minority interest — partners’ share of consolidated real estate ventures | (127 | ) | (465 | ) | 338 | |||||||||||||||||||||||||||||||||||||||||||
Minority interest attributable to continuing operations — LP units | (177 | ) | (435 | ) | 258 | |||||||||||||||||||||||||||||||||||||||||||
Income (loss) from continuing operations | 13,670 | 18,584 | (4,914 | ) | ||||||||||||||||||||||||||||||||||||||||||||
Income from discontinued operations | 29,810 | 38,122 | (8,312 | ) | ||||||||||||||||||||||||||||||||||||||||||||
Net Income | $ | 43,480 | $ | 56,706 | $ | (13,226 | ) | |||||||||||||||||||||||||||||||||||||||||
Earnings per common share | $ | 0.41 | $ | 0.56 | $ | (0.15 | ) | |||||||||||||||||||||||||||||||||||||||||
EXPLANATORY NOTES | ||
(a) | - Results include: two developments and six redevelopment properties. | |
(b) | - Represents certain revenues and expenses at the corporate level as well as various intercompany costs that are eliminated in consolidation and third-party management fees. Also included are revenues and expenses from the 29 G&I Properties. |
-46-
1) | An additional $8.4 million at the Same Store Portfolio from increased rents received on lease renewals and free rent periods converting to cash rent. This free rent conversion is the primary reason for the decrease in Total Portfolio straight-line rental income. | ||
2) | An additional $13.9 million from six properties that we acquired and ten development/redevelopment properties that we completed and placed in service subsequent to 2007. | ||
3) | An additional $3.6 million of rental income due to increased occupancy at eight development/redevelopment properties in 2008 in comparison to 2007. | ||
4) | The increase was offset by the decrease of $25.1 million of rental income earned from our G&I properties during 2007. |
-47-
-48-
-49-
-50-
Acquired/Completed | Development/Redevelopment | Other/ | ||||||||||||||||||||||||||||||||||||||||||||||
Same Store Properties | Properties | Properties (a) | (Eliminations) (b) | All Properties | ||||||||||||||||||||||||||||||||||||||||||||
Increase/ | Increase/ | |||||||||||||||||||||||||||||||||||||||||||||||
(dollars in thousands) | 2007 | 2006 | (Decrease) | 2007 | 2006 | 2007 | 2006 | 2007 | 2006 | 2007 | 2006 | (Decrease) | ||||||||||||||||||||||||||||||||||||
Revenue: | ||||||||||||||||||||||||||||||||||||||||||||||||
Cash rents | $ | 422,709 | $ | 417,427 | $ | 5,282 | $ | 66,306 | $ | 25,311 | $ | 13,142 | $ | 21,756 | $ | 20,979 | $ | 20,188 | $ | 523,136 | $ | 484,682 | $ | 38,454 | ||||||||||||||||||||||||
Straight-line rents | 12,808 | 15,214 | (2,406 | ) | 13,367 | 11,558 | 1,122 | 532 | 626 | 82 | $ | 27,923 | $ | 27,386 | 537 | |||||||||||||||||||||||||||||||||
Rents — FAS 141 | 8,561 | 7,331 | 1,230 | 1,388 | 584 | 1,506 | (701 | ) | — | — | $ | 11,455 | $ | 7,214 | 4,241 | |||||||||||||||||||||||||||||||||
Total rents | 444,078 | 439,972 | 4,106 | 81,061 | 37,453 | 15,770 | 21,587 | 21,605 | 20,270 | 562,514 | 519,282 | 43,232 | ||||||||||||||||||||||||||||||||||||
Tenant reimbursements | 72,521 | 69,378 | 3,143 | 5,675 | 2,370 | 3,298 | 3,260 | 3,910 | 3,809 | 85,404 | 78,817 | 6,587 | ||||||||||||||||||||||||||||||||||||
Termination fees | 9,137 | 6,625 | 2,512 | 809 | 100 | 238 | 506 | 52 | — | 10,236 | 7,231 | 3,005 | ||||||||||||||||||||||||||||||||||||
Third party management fees, labor reimbursement and leasing | — | — | — | — | — | — | — | 19,691 | 19,453 | 19,691 | 19,453 | 238 | ||||||||||||||||||||||||||||||||||||
Other | 2,488 | 2,815 | (327 | ) | 361 | 121 | (31 | ) | 58 | 3,309 | 2,508 | 6,127 | 5,502 | 625 | ||||||||||||||||||||||||||||||||||
Total revenue | 528,224 | 518,790 | 9,434 | 87,906 | 40,044 | 19,275 | 25,411 | 48,567 | 46,040 | 683,972 | 630,285 | 53,687 | ||||||||||||||||||||||||||||||||||||
Operating Expenses: | ||||||||||||||||||||||||||||||||||||||||||||||||
Property operating expenses | 159,265 | 154,340 | 4,925 | 24,105 | 13,547 | 8,944 | 9,640 | (3,184 | ) | (5,603 | ) | 189,130 | 171,924 | 17,206 | ||||||||||||||||||||||||||||||||||
Real estate taxes | 52,227 | 51,311 | 916 | 6,438 | 3,531 | 2,408 | 2,219 | 3,822 | 3,747 | 64,895 | 60,808 | 4,087 | ||||||||||||||||||||||||||||||||||||
Management expenses | — | — | — | — | — | — | — | 10,361 | 10,675 | 10,361 | 10,675 | (314 | ) | |||||||||||||||||||||||||||||||||||
Subtotal | 211,492 | 205,651 | 5,841 | 30,543 | 17,078 | 11,352 | 11,859 | 10,999 | 8,819 | 264,386 | 243,407 | 20,979 | ||||||||||||||||||||||||||||||||||||
Net operating income | 316,732 | 313,139 | 3,593 | 57,363 | 22,966 | 7,923 | 13,552 | 37,568 | 37,221 | 419,586 | 386,878 | 32,708 | ||||||||||||||||||||||||||||||||||||
Administrative expenses | — | — | — | — | — | — | — | 27,938 | 30,340 | 27,938 | 30,340 | (2,402 | ) | |||||||||||||||||||||||||||||||||||
Depreciation and amortization | 178,561 | 180,081 | (1,520 | ) | 37,543 | 15,539 | 11,459 | 12,167 | 14,749 | 22,923 | 242,312 | 230,710 | 11,602 | |||||||||||||||||||||||||||||||||||
Operating Income (loss) | $ | 138,171 | $ | 133,058 | $ | 5,113 | $ | 19,820 | $ | 7,427 | $ | (3,536 | ) | $ | 1,385 | $ | (5,119 | ) | $ | (16,042 | ) | $ | 149,336 | $ | 125,828 | $ | 23,508 | |||||||||||||||||||||
Number of properties | 225 | 18 | 14 | 257 | ||||||||||||||||||||||||||||||||||||||||||||
Square feet (in thousands) | 21,943 | 3,292 | 3,653 | 28,888 | ||||||||||||||||||||||||||||||||||||||||||||
Other Income (Expense): | ||||||||||||||||||||||||||||||||||||||||||||||||
Interest income | 4,040 | 9,513 | (5,473 | ) | ||||||||||||||||||||||||||||||||||||||||||||
Interest expense | (162,675 | ) | (171,177 | ) | 8,502 | |||||||||||||||||||||||||||||||||||||||||||
Interest expense — Deferred financing costs | (4,496 | ) | (4,607 | ) | 111 | |||||||||||||||||||||||||||||||||||||||||||
Loss on settlement of treasury lock agreements | (3,698 | ) | — | (3,698 | ) | |||||||||||||||||||||||||||||||||||||||||||
Equity in income of real estate ventures | 6,955 | 2,165 | 4,790 | |||||||||||||||||||||||||||||||||||||||||||||
Net gain on disposition of depreciated real estate | 40,498 | — | 40,498 | |||||||||||||||||||||||||||||||||||||||||||||
Net gain on disposition of undepreciated real estate | 421 | 14,190 | (13,769 | ) | ||||||||||||||||||||||||||||||||||||||||||||
Gain on termination of purchase contract | — | 3,147 | (3,147 | ) | ||||||||||||||||||||||||||||||||||||||||||||
Income (loss) before minority interest | 30,381 | (20,941 | ) | 51,322 | ||||||||||||||||||||||||||||||||||||||||||||
Minority interest — partners’ share of consolidated real estate ventures | (465 | ) | 270 | (735 | ) | |||||||||||||||||||||||||||||||||||||||||||
Minority interest attributable to continuing operations — LP units | (902 | ) | 1,274 | (2,176 | ) | |||||||||||||||||||||||||||||||||||||||||||
Income (loss) from continuing operations | 29,014 | (19,397 | ) | 48,411 | ||||||||||||||||||||||||||||||||||||||||||||
Income (loss) from discontinued operations | 27,692 | 29,211 | (1,519 | ) | ||||||||||||||||||||||||||||||||||||||||||||
Net Income (loss) | $ | 56,706 | $ | 9,814 | $ | 46,892 | ||||||||||||||||||||||||||||||||||||||||||
Earnings per common share | $ | 0.56 | $ | 0.03 | $ | 0.53 | ||||||||||||||||||||||||||||||||||||||||||
(a) | - Results include: seven developments and seven redevelopment properties. | |
(b) | - Represents certain revenues and expenses at the corporate level as well as various intercompany costs that are eliminated in consolidation and third-party management fees. Also included are revenues and expenses from the 29 G&I properties. |
-51-
1) | An additional $5.3 million at the Same Store Portfolio from increased occupancy and increased rents received on lease renewals. | ||
2) | An additional $41.0 million from six properties that we acquired during 2007 and six development/redevelopment properties (including additional occupancy at Cira Centre) that we completed and placed in service in 2007 and two that were placed in service in December 2006. | ||
3) | These increases were offset by the decrease of $8.6 million in cash rents at our development/redevelopment properties primarily as a result of six buildings, which are now included in redevelopment, that were occupied during 2006. |
1) | An increase of $5.8 million at the Same Store Portfolio, primarily due to increased occupancy and real estate tax reassessments. Increased occupancy at our properties causes an increase in the amount of expense incurred for utilities, security, and janitorial services. | ||
2) | The incurrence of $13.5 million of property operating expenses for six of the properties acquired during 2007 and eight development/redevelopment properties that we completed and placed in service during or after December 2006. |
1) | The incurrence of $22.0 million of depreciation and amortization expense on account of six properties that we acquired during 2007 and eight development/redevelopment properties (including additional occupancy at Cira Centre) that we completed and placed in service during or after December 2006. | ||
2) | This increase was offset by $11.9 million of accelerated depreciation expense for one of our properties (50 E. Swedesford Road) which was demolished as part of an office park development in suburban Philadelphia during 2006. This property is included in Development/Redevelopment Properties. | ||
3) | The increase is also offset by a decrease of $1.5 million in our Same Store Portfolio. This decrease is the result of assets within our Same Store Portfolio being fully amortized subsequent to 2006. |
-52-
-53-
-54-
-55-
• | fund normal recurring expenses, | ||
• | fund capital expenditures, including capital and tenant improvements and leasing costs, | ||
• | fund repayment of certain debt instruments when they mature, | ||
• | fund current development and redevelopment costs, and | ||
• | fund distributions declared by our Board of Trustees. |
-56-
Activity | 2008 | 2007 | 2006 | |||||||||
Operating | $ | 231,334 | $ | 224,392 | $ | 238,299 | ||||||
Investing | 164,455 | 39,575 | (912,813 | ) | ||||||||
Financing | (397,465 | ) | (283,746 | ) | 692,719 | |||||||
Net cash flows | $ | (1,676 | ) | $ | (19,779 | ) | $ | 18,205 | ||||
-57-
-58-
-59-
December 31 | ||||||||
2008 | 2007 | |||||||
(dollars in thousands) | ||||||||
Balance: | ||||||||
Fixed rate | $ | 2,517,919 | $ | 2,741,632 | ||||
Variable rate | 235,836 | 359,337 | ||||||
Total | $ | 2,753,755 | $ | 3,100,969 | ||||
Percent of Total Debt: | ||||||||
Fixed rate | 91.4 | % | 88.4 | % | ||||
Variable rate | 8.6 | % | 11.6 | % | ||||
Total | 100 | % | 100 | % | ||||
Weighted-average interest rate at period end: | ||||||||
Fixed rate | 5.4 | % | 5.5 | % | ||||
Variable rate | 2.1 | % | 5.8 | % | ||||
Total | 5.1 | % | 5.6 | % |
-60-
-61-
-62-
Payments by Period (in thousands) | ||||||||||||||||||||
Less than | More than | |||||||||||||||||||
Total | 1 Year | 1-3 Years | 3-5 Years | 5 Years | ||||||||||||||||
Mortgage notes payable (a) | $ | 487,525 | $ | 78,226 | $ | 189,187 | $ | 112,201 | $ | 107,911 | ||||||||||
Revolving credit facility | 153,000 | — | 153,000 | — | — | |||||||||||||||
Unsecured term loan | 183,000 | — | 183,000 | — | — | |||||||||||||||
Unsecured debt (a) | 1,932,865 | 196,680 | 557,575 | 550,000 | 628,610 | |||||||||||||||
Ground leases (b) | 301,182 | 1,986 | 4,554 | 4,637 | 290,005 | |||||||||||||||
Interest expense | 731,483 | 137,169 | 227,632 | 189,250 | 177,432 | |||||||||||||||
Development contracts (c) | 83,701 | 58,531 | 25,170 | — | — | |||||||||||||||
Other liabilities | 6,285 | 268 | — | — | 6,017 | |||||||||||||||
$ | 3,879,041 | $ | 472,860 | $ | 1,340,118 | $ | 856,088 | $ | 1,209,975 | |||||||||||
(a) | Amounts do not include unamortized discounts and/or premiums. | |
(b) | Future minimum rental payments under the terms of all non-cancelable ground leases under which we are the lessee are expensed on a straight-line basis regardless of when payments are due. Certain of the land leases provide for prepayment of rent on a present value basis using a fixed discount rate. Further, certain of the land lease for properties (currently under development) provide for contingent rent participation by the lessor in certain capital transactions and net operating cash flows of the property after certain returns are achieved by us. Such amounts, if any will be reflected as contingent rent when incurred. The leases also provide for payment by us of certain operating costs relating to the land, primarely real estate taxes. The above schedule of future minimum rental payments does not include any contingent rent amounts nor any reimbursed expenses. | |
(c) | Represents contractual obligations for certain development projects and does not contemplate all costs expected to be incurred for such developments |
-63-
-64-
-65-
(a) | 1. and 2. Financial Statements and Schedules |
-66-
-67-
Page | ||||
F-1 | ||||
F-2 | ||||
F-3 | ||||
F-4 | ||||
F-5 | ||||
F-6 | ||||
F-8 | ||||
F-44 | ||||
F-45 | ||||
BRANDYWINE OPERATING PARTNERSHIP, L.P. | ||||
F-50 | ||||
F-51 | ||||
F-52 | ||||
F-53 | ||||
F-54 | ||||
F-55 | ||||
F-57 | ||||
F-93 | ||||
F-94 | ||||
(c)(1) Financial Statements of G&I Interchange Office, LLC | F-99 |
-69-
Exhibits No. | Description | |
3.1.1 | Amended and Restated Declaration of Trust of Brandywine Realty Trust (amended and restated as of May 12, 1997) (previously filed as an exhibit to Brandywine Realty Trust’s Form 8-K dated June 9, 1997 and incorporated herein by reference) | |
3.1.2 | Articles of Amendment to Declaration of Trust of Brandywine Realty Trust (September 4, 1997) (previously filed as an exhibit to Brandywine Realty Trust’s Form 8-K dated September 10, 1997 and incorporated herein by reference) | |
3.1.3 | Articles of Amendment to Declaration of Trust of Brandywine Realty Trust (previously filed as an exhibit to Brandywine Realty Trust’s Form 8-K dated June 3, 1998 and incorporated herein by reference) | |
3.1.4 | Articles Supplementary to Declaration of Trust of Brandywine Realty Trust (September 28, 1998) (previously filed as an exhibit to Brandywine Realty Trust’s Form 8-K dated October 13, 1998 and incorporated herein by reference) | |
3.1.5 | Articles of Amendment to Declaration of Trust of Brandywine Realty Trust (March 19, 1999) (previously filed as an exhibit to Brandywine Realty Trust’s Form 10-K for the fiscal year ended December 31, 1998 and incorporated herein by reference) | |
3.1.6 | Articles Supplementary to Declaration of Trust of Brandywine Realty Trust (April 19, 1999) (previously filed as an exhibit to Brandywine Realty Trust’s Form 8-K dated April 26, 1999 and incorporated herein by reference) | |
3.1.7 | Articles Supplementary to Declaration of Trust of Brandywine Realty Trust (December 30, 2003) (previously filed as an exhibit to Brandywine Realty Trust’s Form 8-A dated December 29, 2003 and incorporated herein by reference) | |
3.1.8 | Articles Supplementary to Declaration of Trust of Brandywine Realty Trust (February 5, 2004) (previously filed as an exhibit to Brandywine Realty Trust’s Form 8-A dated February 5, 2004 and incorporated herein by reference) | |
3.1.9 | Articles of Amendment to Declaration of Trust of Brandywine Realty Trust (October 3, 2005) (previously filed as an exhibit to Brandywine Realty Trust’s Form 8-K dated October 4, 2005 and incorporated herein by reference) | |
3.1.10 | Second Amended and Restated Partnership Agreement of Brandywine Realty Services Partnership (previously filed as an exhibit to Brandywine Realty Trust’s Registration statement of Form S-11 (File No. 33-4175) and incorporated herein by reference) | |
3.1.11 | Amended and Restated Articles of Incorporation of Brandywine Realty Services Corporation (previously filed as an exhibit to Brandywine Realty Trust’s Form 10-K for the fiscal year ended December 31, 2002 and incorporated herein by reference) | |
3.1.12 | Amended and Restated Agreement of Limited Partnership of Brandywine Operating Partnership, L.P. (the “Operating Partnership”) (previously filed as an exhibit to Brandywine Realty Trust’s Form 8-K dated December 17, 1997 and incorporated herein by reference) | |
3.1.13 | First Amendment to Amended and Restated Agreement of Limited Partnership of Brandywine Operating Partnership, L.P. (previously filed as an exhibit to Brandywine Realty Trust’s Form 8-K dated December 17, 1997 and incorporated herein by reference) | |
3.1.14 | Second Amendment to the Amended and Restated Agreement of Limited Partnership Agreement of Brandywine Operating Partnership, L.P.** (previously filed as an exhibit to Brandywine Realty Trust’s Form 8-K dated April 13, 1998 and incorporated herein by reference) | |
3.1.15 | Third Amendment to the Amended and Restated Agreement of Limited Partnership of Brandywine Operating Partnership, L.P. (previously filed as an exhibit to Brandywine Realty Trust’s Form 8-K dated May 14, 1998 and incorporated herein by reference) | |
3.1.16 | Fourth Amendment to the Amended and Restated Agreement of Limited Partnership of Brandywine Operating Partnership, L.P. (previously filed as an exhibit to Brandywine Realty Trust’s Form 8-K dated October 13, 1998 and incorporated herein by reference) | |
3.1.17 | Fifth Amendment to the Amended and Restated Agreement of Limited Partnership of Brandywine Operating Partnership, L.P. (previously filed as an exhibit to Brandywine Realty Trust’s Form 8-K dated October 13, 1998 and incorporated herein by reference) | |
3.1.18 | Sixth Amendment to the Amended and Restated Agreement of Limited Partnership of Brandywine Operating Partnership, L.P. (previously filed as an exhibit to Brandywine Realty Trust’s Form 8-K dated October 13, 1998 and incorporated herein by reference) | |
3.1.19 | Seventh Amendment to the Amended and Restated Agreement of Limited Partnership of Brandywine Operating Partnership, L.P. (previously filed as an exhibit to Brandywine Realty Trust’s Form 10-K for the fiscal year ended December 31, 2003 and incorporated herein by reference) | |
3.1.20 | Eighth Amendment to the Amended and Restated Agreement of Limited Partnership of Brandywine Operating Partnership, L.P. (previously filed as an exhibit to Brandywine Realty Trust’s Form 10-K for the fiscal year ended December 31, 2003 and incorporated herein by reference) | |
3.1.21 | Ninth Amendment to the Amended and Restated Agreement of Limited Partnership of Brandywine Operating Partnership, L.P. (previously filed as an exhibit to Brandywine Realty Trust’s Form 10-K for the fiscal year ended December 31, 2003 and incorporated herein by reference) | |
3.1.22 | Tenth Amendment to the Amended and Restated Agreement of Limited Partnership of Brandywine Operating Partnership, L.P. (previously filed as an exhibit to Brandywine Realty Trust’s Form 10-K for the fiscal year ended December 31, 2003 and incorporated herein by reference) |
-70-
Exhibits No. | Description | |
3.1.23 | Eleventh Amendment to the Amended and Restated Agreement of Limited Partnership of Brandywine Operating Partnership, L.P. (previously filed as an exhibit to Brandywine Realty Trust’s Form 10-K for the fiscal year ended December 31, 2003 and incorporated herein by reference) | |
3.1.24 | Twelfth Amendment to the Amended and Restated Agreement of Limited Partnership of Brandywine Operating Partnership, L.P. (previously filed as an exhibit to Brandywine Realty Trust’s Form 10-K for the fiscal year ended December 31, 2003 and incorporated herein by reference) | |
3.1.25 | Thirteenth Amendment to the Amended and Restated Agreement of Limited Partnership of Brandywine Operating Partnership, L.P. (previously filed as an exhibit to Brandywine Realty Trust’s Form 8-K dated September 21, 2004 and incorporated herein by reference) | |
3.1.26 | Fourteenth Amendment to the Amended and Restated Agreement of Limited Partnership of Brandywine Operating Partnership, L.P. (previously filed as an exhibit to Brandywine Realty Trust’s Form 8-K dated January 10, 2006 and incorporated herein by reference) | |
3.1.27 | Fifteenth Amendment to the Amended and Restated Agreement of Limited Partnership of Brandywine Operating Partnership, L.P. (previously filed as an exhibit to Brandywine Realty Trust’s Form 8-K dated August 18, 2006 and incorporated herein by reference) | |
3.1.28 | List of partners of Brandywine Operating Partnership, L.P. | |
3.2 | Amended and Restated Bylaws of Brandywine Realty Trust (previously filed as an exhibit to Brandywine Realty Trust’s Form 8-K dated October 14, 2003 and incorporated herein by reference) | |
4.1 | Form of 7.50% Series C Cumulative Redeemable Preferred Share Certificate (previously filed as an exhibit to Brandywine Realty Trust’s Form 8-A dated December 29, 2003 and incorporated herein by reference) | |
4.2 | Form of 7.375% Series D Cumulative Redeemable Preferred Share Certificate (previously filed as an exhibit to Brandywine Realty Trust’s Form 8-A dated February 5, 2004 and incorporated herein by reference) | |
4.3.1 | Indenture dated October 22, 2004 by and among Brandywine Operating Partnership, L.P., Brandywine Realty Trust, certain subsidiaries of Brandywine Operating Partnership, L.P. named therein and The Bank of New York, as Trustee (previously filed as an exhibit to Brandywine Realty Trust’s Form 8-K dated October 22, 2004 and incorporated herein by reference) | |
4.3.2 | First Supplemental Indenture dated as of May 25, 2005 by and among Brandywine Operating Partnership, L.P., Brandywine Realty Trust, certain subsidiaries of Brandywine Operating Partnership, L.P. named therein and The Bank of New York, as Trustee (previously filed as an exhibit to Brandywine Realty Trust’s Form 8-K dated May 26, 2005 and incorporated herein by reference) | |
4.3.3 | Second Supplemental Indenture dated as of October 4, 2006 by and among Brandywine Operating Partnership, L.P., Brandywine Realty Trust and the Bank of New York, as Trustee (previously filed as an exhibit to Brandywine Realty Trust’s Form 8-K dated October 4, 2006 and incorporated herein by reference) | |
4.4 | Form of $275,000,000 4.50% Guaranteed Note due 2009 (previously filed as an exhibit to Brandywine Realty Trust’s Form 8-K dated October 22, 2004 and incorporated herein by reference) | |
4.5 | Form of $250,000,000 5.40% Guaranteed Note due 2014 (previously filed as an exhibit to Brandywine Realty Trust’s Form 8-K dated October 22, 2004 and incorporated herein by reference) | |
4.6 | Form of $300,000,000 5.625% Guaranteed Note due 2010 (previously filed as an exhibit to Brandywine Realty Trust’s Form 8-K dated December 20, 2005 and incorporated herein by reference) | |
4.7 | Form of $300,000,000 aggregate principal amount of Floating Rate Guaranteed Note due 2009 (previously filed as an exhibit to Brandywine Realty Trust’s Form 8-K dated March 28, 2006 and incorporated herein by reference). | |
4.8 | Form of $300,000,000 aggregate principal amount of 5.75% Guaranteed Note due 2012 (previously filed as an exhibit to Brandywine Realty Trust’s Form 8-K dated March 28, 2006 and incorporated herein by reference). | |
4.9 | Form of $250,000,000 aggregate principal amount of 6.00% Guaranteed Note due 2016 (previously filed as an exhibit to Brandywine Realty Trust’s Form 8-K dated March 28, 2006 and incorporated herein by reference). | |
4.10 | Form of 3.875% Exchangeable Guaranteed Notes due 2026 (previously filed as an exhibit to Brandywine Realty Trust’s Form 8-K dated October 4, 2006 and incorporated herein by reference) | |
4.11 | Form of $300,000,000 aggregate principal amount of 5.70% Guaranteed Notes due 2017 (previously filed as an exhibit to Brandywine Realty Trust’s Form 8-K dated April 30, 2007 and incorporated herein by reference) | |
10.1 | Second Amended and Restated Revolving Credit Agreement dated as of June 29, 2007** (previously filed as an exhibit to Brandywine Realty Trust’s Form 8-K dated June 29, 2007 and incorporated herein by reference) | |
10.2 | Term Loan Agreement dated as of October 15, 2007 (previously filed as an exhibit to Brandywine Realty Trust’s Form 8-K dated October 16, 2007 and incorporated herein by reference) | |
10.3 | Term Loan Agreement dated as of January 5, 2006 (previously filed as an exhibit to Brandywine Realty Trust’s Form 8-K dated January 10, 2006 and incorporated herein by reference) | |
10.4 | Tax Indemnification Agreement dated May 8, 1998, by and between Brandywine Operating Partnership, L.P. and the parties identified on the signature page (previously filed as an exhibit to Brandywine Realty Trust’s Form 8-K dated May 14, 1998 and incorporated herein by reference) | |
10.5 | Contribution Agreement dated as of July 10, 1998 (with Donald E. Axinn) (previously filed as an exhibit to Brandywine Realty Trust’s Form 8-K dated July 30, 1998 and incorporated herein by reference) | |
10.6 | First Amendment to Contribution Agreement (with Donald E. Axinn) (previously filed as an exhibit to Brandywine Realty Trust’s Form 8-K dated October 13, 1998 and incorporated herein by reference) | |
10.7 | Modification Agreement dated as of June 20, 2005 between Brandywine Operating Partnership, L.P. and Donald E. Axinn (previously filed as an exhibit to Brandywine Realty Trust’s Form 8-K dated June 21, 2005 and incorporated herein by reference) |
-71-
Exhibits No. | Description | |
10.8 | Contribution Agreement dated August 18, 2004 with TRC Realty, Inc.-GP, TRC-LB LLC and TRC Associates Limited Partnership (previously filed as an exhibit to Brandywine Realty Trust’s Form 8-K dated August 19, 2004 and incorporated herein by reference) | |
10.9 | Registration Rights Agreement (previously filed as an exhibit to Brandywine Realty Trust’s Form 8-K dated September 21, 2004 and incorporated herein by reference) | |
10.10 | Tax Protection Agreement (previously filed as an exhibit to Brandywine Realty Trust’s Form 8-K dated September 21, 2004 and incorporated herein by reference) | |
10.11 | Registration Rights Agreement dated as of October 3, 2005 (previously filed as an exhibit to Brandywine Realty Trust’s Form 8-K dated October 4, 2005 and incorporated herein by reference) | |
10.12 | Letter to Cohen & Steers Capital Management, Inc. (previously filed as an exhibit to Brandywine Realty Trust’s Form 10-Q for the quarter ended June 30, 2003 and incorporated herein by reference) | |
10.13 | Registration Rights Agreement dated as of October 4, 2006 relating to 3.875% Exchangeable Guaranteed Notes due 2026 (previously filed as an exhibit to Brandywine Realty Trust’s Form 8-K dated October 4, 2006 and incorporated herein by reference) | |
10.14 | Common Share Delivery Agreement (previously filed as an exhibit to Brandywine Realty Trust’s Form 8-K dated October 4, 2006 and incorporated herein by reference) | |
10.15 | 2006 Amended and Restated Agreement dated as of January 5, 2006 with Anthony A. Nichols, Sr.** (previously filed as an exhibit to Brandywine Realty Trust’s Form 8-K dated January 10, 2006 and incorporated herein by reference) | |
10.16 | Amended and Restated Employment Agreement dated as of February 9, 2007 of Gerard H. Sweeney** (previously filed as an exhibit to Brandywine Realty Trust’s Form 8-K dated February 14, 2007 and incorporated herein by reference) | |
10.17 | Employment Agreement with Howard M. Sipzner** (previously filed as an exhibit to Brandywine Realty Trust’s Form 8-K dated December 12, 2006 and incorporated herein by reference) | |
10.18 | Third Amended and Restated Employment Agreement with Michael V. Prentiss** (previously filed as an exhibit to Brandywine Realty Trust’s Form 8-K dated January 10, 2006 and incorporated herein by reference) | |
10.19 | First Amendment to the Third Amended and Restated Employment Agreement with Michael V. Prentiss** (previously filed as an exhibit to Brandywine Realty Trust’s Form 8-K dated January 10, 2006 and incorporated herein by reference) | |
10.20 | Second Amendment to the Third Amended and Restated Employment Agreement with Michael V. Prentiss** (previously filed as an exhibit to Brandywine Realty Trust’s Form 8-K dated January 10, 2006 and incorporated herein by reference) | |
10.21 | Amended and Restated Employment Agreement with Thomas F. August** (previously filed as an exhibit to Brandywine Realty Trust’s Form 8-K dated January 10, 2006 and incorporated herein by reference) | |
10.22 | First Amendment to the Amended and Restated Employment Agreement with Thomas F. August** (previously filed as an exhibit to Brandywine Realty Trust’s Form 8-K dated January 10, 2006 and incorporated herein by reference) | |
10.23 | Second Amendment to the Amended and Restated Employment Agreement with Thomas F. August** (previously filed as an exhibit to Brandywine Realty Trust’s Form 8-K dated January 10, 2006 and incorporated herein by reference) | |
10.24 | Employment Letter Agreement with Robert K. Wiberg dated January 15, 2008** (previously filed as an exhibit to Brandywine Realty Trust’s Form 8-K dated January 22, 2008 and incorporated herein by reference) | |
10.25 | Change in Control and Severance Protection Agreement with Robert K. Wiberg** (previously filed as an exhibit to Brandywine Realty Trust’s Form 8-K dated January 22, 2008 and incorporated herein by reference) | |
10.26 | Form of Acknowledgment and Waiver Agreement** (previously filed as an exhibit to Brandywine Realty Trust’s Form 8-K dated January 10, 2006 and incorporated herein by reference) | |
10.27 | Amended and Restated 1997 Long-Term Incentive Plan** (previously filed as an exhibit to Brandywine Realty Trust’s Form 10-Q for the quarter ended March 31, 2007 and incorporated herein by reference) | |
10.28 | Amended and Restated Executive Deferred Compensation Plan effective March 25, 2004** (previously filed as an exhibit to Brandywine Realty Trust’s Form 10-Q for the quarter ended March 31, 2004 and incorporated herein by reference) | |
10.29 | Amended and Restated Executive Deferred Compensation Plan effective January 1, 2009** | |
10.30 | 2007 Non-Qualified Employee Share Purchase Plan** (previously filed as an exhibit to Brandywine Realty Trust’s Form 10-Q for the quarter ended March 31, 2007 and incorporated herein by reference) | |
10.31 | 2005 Restricted Share Award to Gerard H. Sweeney** (previously filed as an exhibit to Brandywine Realty Trust’s Form 8-K dated February 15, 2005 and incorporated herein by reference) | |
10.32 | Form of 2005 Restricted Share Award to executive officers (other than the President and Chief Executive Officer)** (previously filed as an exhibit to Brandywine Realty Trust’s Form 8-K dated February 15, 2005 and incorporated herein by reference) | |
10.33 | 2006 Restricted Share Award to Gerard H. Sweeney** (previously filed as an exhibit to Brandywine Realty Trust’s Form 8-K dated February 15, 2006 and incorporated herein by reference) | |
10.34 | Form of 2006 Restricted Share Award to executive officers (other than the President and Chief Executive Officer)** (previously filed as an exhibit to Brandywine Realty Trust’s Form 8-K dated February 15, 2006 and incorporated herein by reference) | |
10.35 | Form of 2006 Restricted Share Award to non-executive trustees** (previously filed as an exhibit to Brandywine Realty Trust’s Form 10-Q for the quarter ended March 31, 2006 and incorporated herein by reference) |
-72-
Exhibits No. | Description | |
10.36 | Form of 2007 Restricted Share Award to non-executive trustee** (previously filed as an exhibit to Brandywine Realty Trust’s Form 10-Q for the quarter ended March 31, 2007 and incorporated herein by reference) | |
10.37 | Performance Share Award to Howard M. Sipzner** (previously filed as an exhibit to Brandywine Realty Trust’s Form 8-K dated December 12, 2006 and incorporated herein by reference) | |
10.38 | 2007 Performance Share Award to Gerard H. Sweeney** (previously filed as an exhibit to Brandywine Realty Trust’s Form 8-K dated February 14, 2007 and incorporated herein by reference) | |
10.39 | Form of 2007 Performance Share Award to executive officers (other than the President and Chief Executive Officer)** (previously filed as an exhibit to Brandywine Realty Trust’s Form 8-K dated February 14, 2007 and incorporated herein by reference) | |
10.40 | Form of Severance Agreement for executive officers** (previously filed as an exhibit to Brandywine Realty Trust’s Form 8-K dated February 15, 2005 and incorporated herein by reference) | |
10.41 | Change of Control Agreement with Howard M. Sipzner** (previously filed as an exhibit to Brandywine Realty Trust’s Form 8-K dated December 12, 2006 and incorporated herein by reference) | |
10.42 | Summary of Trustee Compensation** (previously filed as an exhibit to Brandywine Realty Trust’s Form 8-K dated March 17, 2006 and incorporated herein by reference) | |
10.43 | Prentiss Properties Trust 1996 Share Incentive Plan** (previously filed as an exhibit to Brandywine Realty Trust’s Form 8-K dated January 10, 2006 and incorporated herein by reference) | |
10.44 | First Amendment to the Prentiss Properties Trust 1996 Share Incentive Plan**(previously filed as an exhibit to Brandywine Realty Trust’s Form 8-K dated January 10, 2006 and incorporated herein by reference) | |
10.45 | Second Amendment to the Prentiss Properties Trust 1996 Share Incentive Plan** (previously filed as an exhibit to Brandywine Realty Trust’s Form 8-K dated January 10, 2006 and incorporated herein by reference) | |
10.46 | Amendment No. 3 to the Prentiss Properties Trust 1996 Share Incentive Plan** (previously filed as an exhibit to Brandywine Realty Trust’s Form 8-K dated January 10, 2006 and incorporated herein by reference) | |
10.47 | Fourth Amendment to the Prentiss Properties Trust 1996 Share Incentive Plan** (previously filed as an exhibit to Brandywine Realty Trust’s Form 8-K dated January 10, 2006 and incorporated herein by reference) | |
10.48 | Amendment No. 5 to the Prentiss Properties Trust 1996 Share Incentive Plan** (previously filed as an exhibit to Brandywine Realty Trust’s Form 8-K dated January 10, 2006 and incorporated herein by reference) | |
10.49 | Sixth Amendment to the Prentiss Properties Trust 1996 Share Incentive Plan** (previously filed as an exhibit to Brandywine Realty Trust’s Form 8-K dated January 10, 2006 and incorporated herein by reference) | |
10.50 | Prentiss Properties Trust 2005 Share Incentive Plan** (previously filed as an exhibit to Brandywine Realty Trust’s Form 8-K dated January 10, 2006 and incorporated herein by reference) | |
10.51 | Amended and Restated Prentiss Properties Trust Trustees’ Share Incentive Plan** (previously filed as an exhibit to Brandywine Realty Trust’s Form 8-K dated January 10, 2006 and incorporated herein by reference) | |
10.52 | Amendment No. 1 to the Amended and Restated Prentiss Properties Trust Trustees’ Share Incentive Plan** (previously filed as an exhibit to Brandywine Realty Trust’s Form 8-K dated January 10, 2006 and incorporated herein by reference) | |
10.53 | Second Amendment to the Amended and Restated Prentiss Properties Trust Trustees’ Share Incentive Plan** (previously filed as an exhibit to Brandywine Realty Trust’s Form 8-K dated January 10, 2006 and incorporated herein by reference) | |
10.54 | Form of Restricted Share Award** (previously filed as an exhibit to Brandywine Realty Trust’s Form 8-K dated January 10, 2006 and incorporated herein by reference) | |
10.55 | 2006 Long-Term Outperformance Compensation Program** (previously filed as an exhibit to Brandywine Realty Trust’s Form 8-K dated September 1, 2006 and incorporated herein by reference) | |
10.56 | Form of Performance Share Award to the President and CEO and Executive Vice President and CFO** (previously filed as an exhibit to Brandywine Realty Trust’s Form 8-K dated April 11, 2008 and incorporated herein by reference) | |
10.57 | Form of Performance Share Award to the executive officers (other than the President and CEO and Executive Vice President and CFO)** (previously filed as an exhibit to Brandywine Realty Trust’s Form 8-K dated April 11, 2008 and incorporated herein by reference) | |
10.58 | Form of Non-Qualified Share Option Agreement to the President and CEO and Executive Vice President and CFO** (previously filed as an exhibit to Brandywine Realty Trust’s Form 8-K dated April 11, 2008 and incorporated herein by reference) | |
10.59 | Form of Non-Qualified Share Option Agreement to the executive officers (other than the President and CEO and Executive Vice President and CFO)** (previously filed as an exhibit to Brandywine Realty Trust’s Form 8-K dated April 11, 2008 and incorporated herein by reference) | |
10.60 | Form of Incentive Stock Option Agreement to the President and CEO and Executive Vice President and CFO ** (previously filed as an exhibit to Brandywine Realty Trust’s Form 8-K dated April 11, 2008 and incorporated herein by reference) | |
10.61 | Form of Incentive Stock Option Agreement to the executive officers (other than the President and CEO and Executive Vice President and CFO)** (previously filed as an exhibit to Brandywine Realty Trust’s Form 8-K dated April 11, 2008 and incorporated herein by reference) | |
10.62 | Consulting Agreement with Anthony A. Nichols, Sr.** | |
12.1 | Statement re Computation of Ratios of Brandywine Realty Trust | |
12.2 | Statement re Computation of Ratios of Brandywine Operating Partnership, L.P. | |
14.1 | Code of Business Conduct and Ethics** (previously filed as an exhibit to Brandywine Realty Trust’s Form 8-K dated December 22, 2004 and incorporated herein by reference) | |
21 | List of subsidiaries |
-73-
Exhibits No. | Description | |
23.1 | Consent of PricewaterhouseCoopers LLP relating to financial statements of Brandywine Realty Trust | |
23.2 | Consent of PricewaterhouseCoopers LLP relating to financial statements of Brandywine Operating Partnership, L.P. | |
31.1 | Certification of the Chief Executive Officer of Brandywine Realty Trust pursuant to 13a-14 under the Securities Exchange Act of 1934 | |
31.2 | Certification of the Chief Financial Officer of Brandywine Realty Trust pursuant to 13a-14 under the Securities Exchange Act of 1934 | |
31.3 | Certification of the Chief Executive Officer of Brandywine Realty Trust, in its capacity as the general partner of Brandywine Operating Partnership, L.P., pursuant to 13a-14 under the Securities Exchange Act of 1934 | |
31.4 | Certification of the Chief Financial Officer of Brandywine Realty Trust, in its capacity as the general partner of Brandywine Operating Partnership, L.P., pursuant to 13a-14 under the Securities Exchange Act of 1934 | |
32.1 | Certification of the Chief Executive Officer of Brandywine Realty Trust pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 | |
32.2 | Certification of the Chief Financial Officer of Brandywine Realty Trust pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 | |
32.3 | Certification of the Chief Executive Officer of Brandywine Realty Trust, in its capacity as the general partner of Brandywine Operating Partnership, L.P., pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 | |
32.4 | Certification of the Chief Financial Officer of Brandywine Realty Trust, in its capacity as the general partner of Brandywine Operating Partnership, L.P., pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 | |
99.1 | Material Tax Consequences |
** | Management contract or compensatory plan or arrangement | |
(b) | Financial Statement Schedule: See Item 15 (a) (1) and (2) above | |
(c)(1) | The Financial Statements of G&I Interchange Office, LLC on page F-99 |
-74-
Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized. |
BRANDYWINE REALTY TRUST | ||||||
By: | /s/ Gerard H. Sweeney | |||||
Gerard H. Sweeney | ||||||
President and Chief Executive Officer |
Signature | Title | Date | ||
/s/ Walter D’Alessio | Chairman of the Board and Trustee | March 2, 2009 | ||
/s/ Gerard H. Sweeney | President, Chief Executive Officer and Trustee (Principal Executive Officer) | March 2, 2009 | ||
/s/ Howard M. Sipzner | Executive Vice President and Chief Financial Officer (Principal Financial Officer) | March 2, 2009 | ||
/s/ Gabriel J. Mainardi | Vice President, Corporate Accounting (Principal Accounting Officer) | March 2, 2009 | ||
/s/ D. Pike Aloian | Trustee | March 2, 2009 | ||
/s/ Donald E. Axinn | Trustee | March 2, 2009 | ||
/s/ Wyche Fowler | Trustee | March 2, 2009 | ||
/s/ Michael J. Joyce | Trustee | March 2, 2009 | ||
/s/ Anthony A. Nichols, Sr. | Trustee | March 2, 2009 | ||
/s/ Charles P. Pizzi | Trustee | March 2, 2009 |
-75-
BRANDYWINE OPERATING PARTNERSHIP, L.P. | ||||||
By: Brandywine Realty Trust, its General Partner | ||||||
By: | /s/ Gerard H. Sweeney | |||||
Gerard H. Sweeney | ||||||
President and Chief Executive Officer |
Signature | Title | Date | ||
/s/ Walter D’Alessio | Chairman of the Board and Trustee | March 2, 2009 | ||
/s/ Gerard H. Sweeney | President, Chief Executive Officer and Trustee (Principal Executive Officer) | March 2, 2009 | ||
/s/ Howard M. Sipzner | Executive Vice President and Chief Financial Officer (Principal Financial Officer) | March 2, 2009 | ||
/s/ Gabriel J. Mainardi | Vice President, Corporate Accounting (Principal Accounting Officer) | March 2, 2009 | ||
/s/ D. Pike Aloian | Trustee | March 2, 2009 | ||
/s/ Donald E. Axinn | Trustee | March 2, 2009 | ||
/s/ Wyche Fowler | Trustee | March 2, 2009 | ||
/s/ Michael J. Joyce | Trustee | March 2, 2009 | ||
/s/ Anthony A. Nichols, Sr. | Trustee | March 2, 2009 | ||
/s/ Charles P. Pizzi | Trustee | March 2, 2009 |
-76-
Philadelphia, Pennsylvania
March 2, 2009
F - 1
December 31, | December 31, | |||||||
2008 | 2007 | |||||||
ASSETS | ||||||||
Real estate investments: | ||||||||
Rental properties | $ | 4,596,137 | $ | 4,813,563 | ||||
Accumulated depreciation | (639,688 | ) | (558,908 | ) | ||||
Operating real estate investments, net | 3,956,449 | 4,254,655 | ||||||
Construction-in-progress | 121,402 | 331,973 | ||||||
Land inventory | 112,699 | 70,297 | ||||||
Total real estate invesmtents, net | 4,190,550 | 4,656,925 | ||||||
Cash and cash equivalents | 3,924 | 5,600 | ||||||
Cash in escrow | 31,385 | — | ||||||
Accounts receivable, net | 11,762 | 17,057 | ||||||
Accrued rent receivable, net | 86,362 | 83,098 | ||||||
Investment in real estate ventures, at equity | 71,028 | 71,598 | ||||||
Deferred costs, net | 89,866 | 87,123 | ||||||
Intangible assets, net | 145,757 | 218,149 | ||||||
Notes receivable | 48,048 | 10,929 | ||||||
Other assets | 59,008 | 63,620 | ||||||
Total assets | $ | 4,737,690 | $ | 5,214,099 | ||||
LIABILITIES AND BENEFICIARIES’ EQUITY | ||||||||
Mortgage notes payable | $ | 487,525 | $ | 611,898 | ||||
Borrowing under credit facilities | 153,000 | 130,727 | ||||||
Unsecured term loan | 183,000 | 150,000 | ||||||
Unsecured senior notes, net of discounts | 1,930,147 | 2,208,344 | ||||||
Accounts payable and accrued expenses | 74,824 | 76,919 | ||||||
Distributions payable | 29,288 | 42,368 | ||||||
Tenant security deposits and deferred rents | 58,692 | 65,241 | ||||||
Acquired below market leases, net | 47,626 | 67,281 | ||||||
Other liabilities | 63,545 | 30,154 | ||||||
Total liabilities | 3,027,647 | 3,382,932 | ||||||
Minority interest | 53,199 | 83,990 | ||||||
Commitments and contingencies (Note 21) | ||||||||
Beneficiaries’ equity: | ||||||||
Preferred Shares (shares authorized-20,000,000): | ||||||||
7.50% Series C Preferred Shares, $0.01 par value; issued and outstanding- 2,000,000 in 2008 and 2007 | 20 | 20 | ||||||
7.375% Series D Preferred Shares, $0.01 par value; issued and outstanding- 2,300,000 in 2008 and 2007 | 23 | 23 | ||||||
Common Shares of beneficial interest, $0.01 par value; shares authorized 200,000,000; 88,610,053 and 88,623,635 issued in 2008 and 2007, respectively and 88,158,937 and 87,015,600 outstanding in 2008 and 2007, respectively | 882 | 870 | ||||||
Additional paid-in capital | 2,327,617 | 2,324,342 | ||||||
Deferred compensation payable in common stock | 6,274 | 5,651 | ||||||
Common shares in treasury, at cost, 451,116 and 1,599,637 in 2008 and 2007, respectively | (14,121 | ) | (53,449 | ) | ||||
Common shares in grantor trust, 215,742 in 2008 and 171,650 in 2007 | (6,274 | ) | (5,651 | ) | ||||
Cumulative earnings | 509,834 | 476,910 | ||||||
Accumulated other comprehensive loss | (17,005 | ) | (1,885 | ) | ||||
Cumulative distributions | (1,150,406 | ) | (999,654 | ) | ||||
Total beneficiaries’ equity | 1,656,844 | 1,747,177 | ||||||
Total liabilities, minority interest and beneficiaries’ equity | $ | 4,737,690 | $ | 5,214,099 | ||||
F - 2
Years ended December 31, | ||||||||||||
2008 | 2007 | 2006 | ||||||||||
Revenue: | ||||||||||||
Rents | $ | 495,849 | $ | 506,026 | $ | 463,336 | ||||||
Tenant reimbursements | 84,129 | 81,166 | 74,126 | |||||||||
Termination fees | 4,800 | 10,053 | 6,616 | |||||||||
Third party management fees, labor reimbursement and leasing | 20,401 | 19,691 | 19,453 | |||||||||
Other | 2,932 | 5,961 | 5,352 | |||||||||
Total revenue | 608,111 | 622,897 | 568,883 | |||||||||
Operating Expenses: | ||||||||||||
Property operating expenses | 167,033 | 168,544 | 151,154 | |||||||||
Real estate taxes | 61,097 | 59,863 | 55,616 | |||||||||
Third party management expenses | 8,965 | 10,361 | 10,675 | |||||||||
Depreciation and amortization | 205,905 | 223,227 | 210,420 | |||||||||
Administrative expenses | 23,002 | 27,938 | 30,340 | |||||||||
Provision for impairment on land inventory | 10,841 | — | — | |||||||||
Total operating expenses | 476,843 | 489,933 | 458,205 | |||||||||
Operating income | 131,268 | 132,964 | 110,678 | |||||||||
Other Income (Expense): | ||||||||||||
Interest income | 1,839 | 4,018 | 9,489 | |||||||||
Interest expense | (142,770 | ) | (157,178 | ) | (165,607 | ) | ||||||
Interest expense — Deferred financing costs | (5,450 | ) | (4,496 | ) | (4,607 | ) | ||||||
Loss on settlement of treasury lock agreements | — | (3,698 | ) | — | ||||||||
Equity in income of real estate ventures | 8,447 | 6,955 | 2,165 | |||||||||
Net gain on sale of interests in depreciated real estate | — | 40,498 | — | |||||||||
Net (loss) gain on sale of interests in undepreciated real estate | (24 | ) | 421 | 14,190 | ||||||||
Gain on termination of purchase contract | — | — | 3,147 | |||||||||
Gain on early extinguishment of debt | 20,664 | — | — | |||||||||
Income (loss) before minority interest | 13,974 | 19,484 | (30,545 | ) | ||||||||
Minority interest — partners’ share of consolidated real estate ventures | (127 | ) | (465 | ) | 270 | |||||||
Minority interest attributable to continuing operations — LP units | (177 | ) | (435 | ) | 1,628 | |||||||
Income (loss) from continuing operations | 13,670 | 18,584 | (28,647 | ) | ||||||||
Discontinued operations: | ||||||||||||
Income from discontinued operations | 9,339 | 14,081 | 22,201 | |||||||||
Net gain on disposition of discontinued operations | 28,497 | 25,743 | 20,243 | |||||||||
Provision for impairment | (6,850 | ) | — | — | ||||||||
Minority interest — partners’ share of consolidated real estate ventures | — | — | (2,239 | ) | ||||||||
Minority interest attributable to discontinued operations — LP units | (1,176 | ) | (1,702 | ) | (1,744 | ) | ||||||
Income from discontinued operations | 29,810 | 38,122 | 38,461 | |||||||||
Net income | 43,480 | 56,706 | 9,814 | |||||||||
Income allocated to Preferred Shares | (7,992 | ) | (7,992 | ) | (7,992 | ) | ||||||
Income allocated to Common Shares | $ | 35,488 | $ | 48,714 | $ | 1,822 | ||||||
Basic earnings per Common Share: | ||||||||||||
Continuing operations | $ | 0.07 | $ | 0.12 | $ | (0.41 | ) | |||||
Discontinued operations | 0.34 | 0.44 | 0.43 | |||||||||
$ | 0.41 | $ | 0.56 | $ | 0.02 | |||||||
Diluted earnings per Common Share: | ||||||||||||
Continuing operations | $ | 0.07 | $ | 0.12 | $ | (0.41 | ) | |||||
Discontinued operations | 0.34 | 0.44 | 0.43 | |||||||||
$ | 0.41 | $ | 0.56 | $ | 0.02 | |||||||
Dividends paid per common share | $ | 1.76 | $ | 1.76 | $ | 1.76 | ||||||
Basic weighted average shares outstanding | 87,574,423 | 87,272,148 | 89,552,301 | |||||||||
Diluted weighted average shares outstanding | 87,583,163 | 87,321,276 | 90,070,825 |
F - 3
Years ended December 31, | ||||||||||||
2008 | 2007 | 2006 | ||||||||||
Net income | $ | 43,480 | $ | 56,706 | $ | 9,814 | ||||||
Other comprehensive income: | ||||||||||||
Unrealized gain (loss) on derivative financial instruments | (15,288 | ) | (3,600 | ) | 1,330 | |||||||
Less: minority interest — consolidated real estate venture partner’s share of unrealized gain (loss) on derivative financial instruments | — | — | (302 | ) | ||||||||
Settlement of treasury locks | — | (3,860 | ) | — | ||||||||
Settlement of forward starting swaps | — | 1,148 | 3,266 | |||||||||
Reclassification of realized (gains)/losses on derivative financial instruments to operations, net | (80 | ) | 3,436 | 122 | ||||||||
Unrealized gain (loss) on available-for-sale securities | 248 | (585 | ) | 328 | ||||||||
Total other comprehensive income (loss) | (15,120 | ) | (3,461 | ) | 4,744 | |||||||
Comprehensive income | $ | 28,360 | $ | 53,245 | $ | 14,558 | ||||||
F - 4
Number of Rabbi | Additional Paid-in | Accumulated | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Number of | Par Value of | Number of | Par Value of | Number of | Trust/Deferred | Additional Paid-in | Capital - Deferred | Additional Paid-in | Other | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred C | Preferred C | Preferred D | Preferred D | Number of | Treasury | Compensation | Par Value of | Additional Paid- | Capital - Treasury | Compensation Plan | Capital - Rabbi Trust | Cumulative | Comprehensive | Cumulative | ||||||||||||||||||||||||||||||||||||||||||||||||||
Shares | Shares | Shares | Shares | Common Shares | Shares | Shares | Shares | in Capital | Shares | Shares | Shares | Earnings | Income (Loss) | Distributions | Total | |||||||||||||||||||||||||||||||||||||||||||||||||
BALANCE, December 31, 2005 | 2,000,000 | $ | 20 | 2,300,000 | $ | 23 | 56,179,075 | — | — | $ | 562 | $ | 1,371,086 | $ | — | $ | — | $ | — | $ | 410,686 | $ | (3,169 | ) | $ | (674,056 | ) | $ | 1,105,152 | |||||||||||||||||||||||||||||||||||
Net income | 9,814 | 9,814 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Other comprehensive income | 4,745 | 4,745 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vesting of restricted stock | 81,142 | 1 | 1,813 | 1,814 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Restricted stock amortization | 1,487 | 1,487 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Conversion of LP units to common shares | 14,700 | 488 | 488 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Issuance of common shares | 34,542,151 | 345 | 1,021,918 | 1,022,263 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Issuance of bonus shares | 32,489 | 368 | 368 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Repurchase of common shares | (3,009,200 | ) | (30 | ) | (94,443 | ) | (94,473 | ) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Payment of employee stock loans | 371 | 371 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Exercise of options | 486,684 | 5 | 11,040 | 11,045 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Outperformance plan amortization | 548 | 548 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred share distributions | (7,992 | ) | (7,992 | ) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Distributions paid ($1.76 per share) | (155,834 | ) | (155,834 | ) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
BALANCE, December 31, 2006 | 2,000,000 | $ | 20 | 2,300,000 | $ | 23 | 88,327,041 | — | — | $ | 883 | $ | 2,314,676 | $ | — | $ | — | $ | — | $ | 420,500 | $ | 1,576 | $ | (837,882 | ) | $ | 1,899,796 | ||||||||||||||||||||||||||||||||||||
Net income | 56,706 | 56,706 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Other comprehensive income | (3,461 | ) | (3,461 | ) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vesting of restricted stock | 66,086 | 1 | 402 | 403 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Restricted stock amortization | 1,974 | 1,974 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Conversion of LP units to common shares | 21,951 | 716 | 716 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Minority interest reclassification | (2,828 | ) | (2,828 | ) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Repurchase of common shares into treasury | 1,780,600 | (16 | ) | (59,408 | ) | (59,424 | ) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Deferred compensation obligation | (180,963 | ) | 180,963 | 6,130 | 5,959 | (5,959 | ) | (296 | ) | 5,836 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Share issuance from deferred compensation plan | (8,398 | ) | (277 | ) | 277 | — | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Share cancellation | (915 | ) | (915 | ) | (31 | ) | 31 | — | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Trustee fees paid in shares | 1,664 | 55 | 55 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Exercise of options | 198,495 | 2 | 8,008 | (171 | ) | 7,837 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Outperformance plan amortization | 1,339 | 1,339 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred share distributions | (7,992 | ) | (7,992 | ) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Distributions paid ($1.76 per share) | (153,780 | ) | (153,780 | ) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
BALANCE, December 31, 2007 | 2,000,000 | $ | 20 | 2,300,000 | $ | 23 | 88,614,322 | 1,599,637 | 171,650 | $ | 870 | $ | 2,324,342 | $ | (53,449 | ) | $ | 5,651 | $ | (5,651 | ) | $ | 476,910 | $ | (1,885 | ) | $ | (999,654 | ) | $ | 1,747,177 | |||||||||||||||||||||||||||||||||
Net income | 43,480 | 43,480 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Other comprehensive income | (15,120 | ) | (15,120 | ) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vesting of restricted stock | (77,191 | ) | 9,895 | (912 | ) | 2,582 | 167 | (167 | ) | (1,344 | ) | 326 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Restricted stock amortization | 2,884 | 2,884 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Conversion of LP units to common shares | (1,021,608 | ) | 10 | 35,052 | (8,323 | ) | 26,739 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Share cancellation/ forfeiture | (4,269 | ) | 150 | (1,524 | ) | 2 | (33 | ) | (47 | ) | 47 | (31 | ) | |||||||||||||||||||||||||||||||||||||||||||||||||||
Share issuance from deferred compensation plan | (10,623 | ) | (311 | ) | 311 | — | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Share choice plan issuance | (49 | ) | (49 | ) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Deferred compensation obligation | (44,286 | ) | 44,286 | 1,502 | 779 | (779 | ) | (792 | ) | 710 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Trustee fees paid in shares | (5,586 | ) | 2,058 | 60 | 192 | 35 | (35 | ) | (97 | ) | 155 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Options amortization | 336 | 336 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Outperformance plan amortization | 989 | 989 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred share distributions | (7,992 | ) | (7,992 | ) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Distributions paid ($1.76 per share) | (142,760 | ) | (142,760 | ) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
BALANCE, December 31, 2008 | 2,000,000 | $ | 20 | 2,300,000 | $ | 23 | 88,610,053 | 451,116 | 215,742 | $ | 882 | $ | 2,327,617 | $ | (14,121 | ) | $ | 6,274 | $ | (6,274 | ) | $ | 509,834 | $ | (17,005 | ) | $ | (1,150,406 | ) | $ | 1,656,844 | |||||||||||||||||||||||||||||||||
F - 5
Years ended December 31, | ||||||||||||
2008 | 2007 | 2006 | ||||||||||
Cash flows from operating activities: | ||||||||||||
Net income | $ | 43,480 | $ | 56,706 | $ | 9,814 | ||||||
Adjustments to reconcile net income to net cash from operating activities: | ||||||||||||
Depreciation | 158,234 | 179,724 | 186,454 | |||||||||
Amortization: | ||||||||||||
Deferred financing costs | 5,450 | 4,497 | 4,607 | |||||||||
Deferred leasing costs | 16,561 | 15,672 | 12,258 | |||||||||
Acquired above (below) market leases, net | (8,104 | ) | (12,225 | ) | (9,034 | ) | ||||||
Acquired lease intangibles | 40,663 | 51,669 | 66,317 | |||||||||
Deferred compensation costs | 4,522 | 4,672 | 3,447 | |||||||||
Straight-line rent | (16,543 | ) | (28,304 | ) | (31,326 | ) | ||||||
Provision for doubtful accounts | 6,769 | 3,147 | 3,510 | |||||||||
Provision for impairment of discontinued operations | 6,850 | — | — | |||||||||
Provision for impairment on land inventory | 10,841 | — | — | |||||||||
Real estate venture income in excess of distributions | (808 | ) | (55 | ) | (15 | ) | ||||||
Net gain on sale of interests in real estate | (28,473 | ) | (66,662 | ) | (34,433 | ) | ||||||
Gain on termination of purchase contract | — | — | (3,147 | ) | ||||||||
Gain on early extinguishment of debt | (20,664 | ) | — | — | ||||||||
Minority interest | 1,480 | 2,602 | 2,085 | |||||||||
Contributions from historic tax credit transaction, net of deferred costs | 7,952 | — | — | |||||||||
Contributions from new market tax credit transaction, net of deferred costs | 8,965 | — | — | |||||||||
Changes in assets and liabilities: | ||||||||||||
Accounts receivable | 3,020 | 6,448 | 1,365 | |||||||||
Other assets | 3,683 | (1,370 | ) | (7,836 | ) | |||||||
Accounts payable and accrued expenses | (2,160 | ) | (11,091 | ) | (744 | ) | ||||||
Tenant security deposits and deferred rents | (827 | ) | 12,634 | 29,209 | ||||||||
Other liabilities | (9,557 | ) | 6,328 | 5,768 | ||||||||
Net cash from operating activities | 231,334 | 224,392 | 238,299 | |||||||||
Cash flows from investing activities: | ||||||||||||
Acquisition of Prentiss | — | — | (935,856 | ) | ||||||||
Acquisition of properties | — | (88,890 | ) | (231,244 | ) | |||||||
Acquisition of minority interest in consolidated real estate venture | — | (63,732 | ) | — | ||||||||
Sales of properties, net | 370,087 | 472,590 | 347,652 | |||||||||
Proceeds from termination of purchase contract | — | — | 3,147 | |||||||||
Capital expenditures | (146,174 | ) | (267,103 | ) | (242,516 | ) | ||||||
Investment in marketable securities | — | — | 181,556 | |||||||||
Investment in unconsolidated Real Estate Ventures | (934 | ) | (897 | ) | (753 | ) | ||||||
Escrowed cash | (31,385 | ) | — | — | ||||||||
Cash distributions from unconsolidated Real Estate Ventures in excess of equity in income | 2,311 | 3,711 | 3,762 | |||||||||
Leasing costs | (29,450 | ) | (16,104 | ) | (38,561 | ) | ||||||
Net cash from (used in) investing activities | 164,455 | 39,575 | (912,813 | ) |
F - 6
Years ended December 31, | ||||||||||||
2008 | 2007 | 2006 | ||||||||||
Cash flows from financing activities: | ||||||||||||
Proceeds from Credit Facility borrowings | 514,000 | 959,602 | 726,000 | |||||||||
Repayments of Credit Facility borrowings | (491,727 | ) | (888,875 | ) | (756,000 | ) | ||||||
Proceeds from mortgage notes payable | — | — | 20,520 | |||||||||
Repayments of mortgage notes payable | (25,155 | ) | (272,027 | ) | (213,338 | ) | ||||||
Proceeds from unsecured term loan | 33,000 | 150,000 | 750,000 | |||||||||
Repayments of term loan | — | — | (750,000 | ) | ||||||||
Proceeds from unsecured notes | — | 300,000 | 1,193,217 | |||||||||
Repayments of unsecured notes | (257,964 | ) | (299,925 | ) | — | |||||||
Net settlement of hedge transactions | — | (2,712 | ) | 3,266 | ||||||||
Repayments on employee stock loans | — | — | 371 | |||||||||
Debt financing costs | (278 | ) | (4,474 | ) | (14,319 | ) | ||||||
Exercise of stock options | — | 6,011 | 11,414 | |||||||||
Repurchases of common shares and minority interest units | — | (59,426 | ) | (94,472 | ) | |||||||
Distributions paid to shareholders | (162,882 | ) | (162,045 | ) | (150,816 | ) | ||||||
Distributions to minority interest holders | (6,459 | ) | (9,875 | ) | (33,124 | ) | ||||||
Net cash (used in) from financing activities | (397,465 | ) | (283,746 | ) | 692,719 | |||||||
Increase (decrease) in cash and cash equivalents | (1,676 | ) | (19,779 | ) | 18,205 | |||||||
Cash and cash equivalents at beginning of period | 5,600 | 25,379 | 7,174 | |||||||||
Cash and cash equivalents at end of period | $ | 3,924 | $ | 5,600 | $ | 25,379 | ||||||
Supplemental disclosure: | ||||||||||||
Cash paid for interest, net of capitalized interest | $ | 178,725 | $ | 182,790 | $ | 154,258 | ||||||
Supplemental disclosure of non-cash activity: | ||||||||||||
Note receivable issued in the Northern California transaction at its present value | 37,100 | — | — | |||||||||
Debt assumed by the purchaser in the Northern California transaction | 95,300 | — | — | |||||||||
Capital expenditures financed through accounts payable as of year end | 9,029 | 7,744 | 22,343 | |||||||||
Common shares issued in the Prentiss acquisition | — | — | 1,022,173 | |||||||||
Operating Partnership units issued in Prentiss acquisitions | — | — | 64,103 | |||||||||
Operating Partnership units issued in property acquistions | — | — | 13,819 | |||||||||
Debt, minority interest and other liabilities, net, assumed in the Prentiss acquisition | — | — | 679,520 |
F - 7
F - 8
Tax Withholding | Reclassification | Rabbi Trust | ||||||||||||||||||
As Reported | Adjustment | Adjustment | Adjustment | As Revised | ||||||||||||||||
Accounts payable and accrued expenses | $ | 80,732 | $ | (568 | ) | $ | (3,245 | ) | $ | — | $ | 76,919 | ||||||||
Minority interest | 84,119 | (129 | ) | — | — | 83,990 | ||||||||||||||
Additional paid-in capital | 2,319,410 | 1,447 | 3,485 | — | 2,324,342 | |||||||||||||||
Cumulative earnings | 480,217 | (3,067 | ) | (240 | ) (a) | — | 476,910 | |||||||||||||
Cumulative distributions | (1,001,971 | ) | 2,317 | — | — | (999,654 | ) | |||||||||||||
Deferred compensation payable in common stock | — | — | — | 5,651 | 5,651 | |||||||||||||||
Common shares in grantor trust | — | — | — | (5,651 | ) | (5,651 | ) | |||||||||||||
Total beneficiaries equity | $ | 1,743,235 | $ | 697 | $ | 3,245 | $ | — | $ | 1,747,177 |
(a) | Represents the correction to cumulative earnings in respect of issuance of treasury shares in settlement of restricted share awards for an amount less than their cost. |
F - 9
F - 10
F - 11
F - 12
F - 13
F - 14
F - 15
F - 16
Fair Value Measurements at Reporting | ||||||||||||||||
Date Using: | ||||||||||||||||
Quoted Prices in | ||||||||||||||||
Active Markets for | Significant Other | Unobservable | ||||||||||||||
December 31, | Identical Assets | Observable Inputs | Inputs | |||||||||||||
Description | 2008 | (Level 1) | (Level 2) | (Level 3) | ||||||||||||
Assets: | ||||||||||||||||
Available-for-Sale Securities | $ | 423 | $ | 423 | $ | — | — | |||||||||
Liabilities: | ||||||||||||||||
Interest Rate Swaps | $ | 10,985 | — | $ | 10,985 | — | ||||||||||
Forward Starting Interest Rate Swaps | 7,481 | — | 7,481 | — | ||||||||||||
$ | 18,466 | $ | — | $ | 18,466 | $ | — |
• | Non-financial assets and liabilities initially measured at fair value in an acquisition or business combination that are not remeasured at least annually at fair value | ||
• | Long-lived assets measured at fair value due to an impairment under Statement of Financial Accounting Standards No. 144,“Accounting for the Impairment or Disposal of Long-Lived Assets” | ||
• | Asset retirement obligations initially measured at fair value under Statement of Financial Accounting Standards No. 143,“Accounting for Asset Retirement Obligations” |
F - 17
December 31, | ||||||||
2008 | 2007 | |||||||
(amounts in thousands) | ||||||||
Land | $ | 695,408 | $ | 727,979 | ||||
Building and improvements | 3,481,289 | 3,672,638 | ||||||
Tenant improvements | 419,440 | 412,946 | ||||||
$ | 4,596,137 | $ | 4,813,563 | |||||
F - 18
F - 19
F - 20
F - 21
Company’s Share | ||||||||||||||||||||||||
of 2008 Real | Real Estate | Current | ||||||||||||||||||||||
Ownership | Carrying | Estate Venture | Venture | Interest | Debt | |||||||||||||||||||
Percentage (1) | Amount | Income (Loss) | Debt at 100% | Rate | Maturity | |||||||||||||||||||
Two Tower Bridge Associates | 35 | % | $ | 1,581 | $ | 43 | $ | 15,794 | 5.90 | % | May-13 | |||||||||||||
Seven Tower Bridge Associates | 10 | % | 552 | — | — | N/A | N/A | |||||||||||||||||
Eight Tower Bridge Associates | 5.5 | % | (142 | ) | 55 | 70,148 | L + 2.35 | % | May-09 | |||||||||||||||
1000 Chesterbrook Boulevard | 50 | % | 1,969 | 514 | 25,964 | 6.88 | % | Nov-11 | ||||||||||||||||
PJP Building Two, LC | 30 | % | 203 | 101 | 4,903 | 6.12 | % | Nov-23 | ||||||||||||||||
PJP Building Three, LC | 25 | % | (26 | ) | — | — | N/A | N/A | ||||||||||||||||
PJP Building Five, LC | 25 | % | 135 | 99 | 6,239 | 6.47 | % | Aug-19 | ||||||||||||||||
PJP Building Six, LC | 25 | % | 85 | 64 | 9,389 | 6.08 | % | Apr-23 | ||||||||||||||||
PJP Building Seven, LC | 25 | % | 75 | 8,684 | L +1.75 | % | Oct-10 | |||||||||||||||||
Macquarie BDN Christina LLC | 20 | % | 3,186 | 1,233 | 74,500 | 4.62 | % | Mar-09 | ||||||||||||||||
Broadmoor Austin Associates | 50 | % | 62,759 | 1,011 | 100,207 | 5.79 | % | Apr-11 | ||||||||||||||||
Residence Inn Tower Bridge | 50 | % | 651 | 610 | 14,480 | 5.63 | % | Feb-16 | ||||||||||||||||
G&I Interchange Office LLC (DRA) (2) | 20 | % | — | 922 | 184,000 | 5.78 | % | Jan-15 | ||||||||||||||||
Invesco, L.P. (3) | 35 | % | — | 615 | — | N/A | N/A | |||||||||||||||||
Five Tower Bridge Associates (4) | 15 | % | — | 3,180 | N/A | N/A | N/A | |||||||||||||||||
$ | 71,028 | $ | 8,447 | $ | 514,308 | |||||||||||||||||||
(1) | Ownership percentage represents the Company’s entitlement to residual distributions after payments of priority returns, where applicable. | |
(2) | See Note 3 — Real Estate Investments for description of formation of the Venture. The Company retained a 20% interest and received distributions from financing in excess of its basis. The Company has no commitment to fund and no expectation of operating losses, accordingly, the Company’s carrying value has not been reduced below zero. The income recognized for the year ended December 31, 2008 relates to distributions received from the Venture. The amount is shown gross of the elimination of 20% portion of revenues we received for management fees of $0.4 million as of December 31, 2008. | |
(3) | The Company’s interest consists solely of a residual profits interest. This distribution represents the Company’s final distribution from the Venture and, therefore, it is no longer included in our total real estate venture count. | |
(4) | The Company’s share of 2008 real estate venture income represents the payout of the Company’s interest in the Venture upon the sale of Five Tower Bridge which occurred on October 16, 2008. |
December 31, | ||||||||
2008 | 2007 | |||||||
Net property | $ | 554,424 | $ | 587,537 | ||||
Other assets | 96,278 | 113,268 | ||||||
Other Liabilities | 39,384 | 41,459 | ||||||
Debt | 514,308 | 538,766 | ||||||
Equity | 97,006 | 120,581 | ||||||
Company’s share of equity (Company’s basis) | 71,028 | 71,598 |
Year ended December 31, | ||||||||||||
2008 | 2007 | 2006 | ||||||||||
Revenue | $ | 105,896 | $ | 75,541 | $ | 70,381 | ||||||
Operating expenses | 38,036 | 25,724 | 26,878 | |||||||||
Interest expense, net | 30,585 | 21,442 | 21,711 | |||||||||
Depreciation and amortization | 34,848 | 15,526 | 17,808 | |||||||||
Net income | 2,427 | 12,849 | 5,176 | |||||||||
Company’s share of income (Company’s basis) | 8,447 | 6,955 | 2,165 |
F - 22
2009 | $ | 157,353 | ||
2010 | 22,293 | |||
2011 | 109,161 | |||
2012 | 3,635 | |||
2013 | 1,936 | |||
Thereafter | 219,930 | |||
$ | 514,308 | |||
December 31, 2008 | ||||||||||||
Accumulated | Deferred Costs, | |||||||||||
Total Cost | Amortization | net | ||||||||||
Leasing Costs | $ | 115,262 | $ | (39,528 | ) | $ | 75,734 | |||||
Financing Costs | 25,709 | (11,577 | ) | 14,132 | ||||||||
Total | $ | 140,971 | $ | (51,105 | ) | $ | 89,866 | |||||
December 31, 2007 | ||||||||||||
Accumulated | Deferred Costs, | |||||||||||
Total Cost | Amortization | net | ||||||||||
Leasing Costs | $ | 99,077 | $ | (31,259 | ) | $ | 67,818 | |||||
Financing Costs | 27,597 | (8,292 | ) | 19,305 | ||||||||
Total | $ | 126,674 | $ | (39,551 | ) | $ | 87,123 | |||||
F - 23
December 31, 2008 | ||||||||||||
Accumulated | Deferred Costs, | |||||||||||
Total Cost | Amortization | net | ||||||||||
In-place lease value | $ | 145,518 | $ | (71,138 | ) | $ | 74,380 | |||||
Tenant relationship value | 103,485 | (40,835 | ) | 62,650 | ||||||||
Above market leases acquired | 23,351 | (14,624 | ) | 8,727 | ||||||||
Total | $ | 272,354 | $ | (126,597 | ) | $ | 145,757 | |||||
Below market leases acquired | $ | 82,950 | $ | (35,324 | ) | $ | 47,626 | |||||
December 31, 2007 | ||||||||||||
Accumulated | Deferred Costs, | |||||||||||
Total Cost | Amortization | net | ||||||||||
In-place lease value | $ | 180,456 | $ | (65,742 | ) | $ | 114,714 | |||||
Tenant relationship value | 121,094 | (32,895 | ) | 88,199 | ||||||||
Above market leases acquired | 29,337 | (14,101 | ) | 15,236 | ||||||||
Total | $ | 330,887 | $ | (112,738 | ) | $ | 218,149 | |||||
Below market leases acquired | $ | 103,825 | $ | (36,544 | ) | $ | 67,281 | |||||
Assets | Liabilities | |||||||
2009 | $ | 36,833 | $ | 10,168 | ||||
2010 | 30,225 | 8,414 | ||||||
2011 | 23,227 | 7,085 | ||||||
2012 | 17,788 | 6,335 | ||||||
2013 | 12,766 | 5,895 | ||||||
Thereafter | 24,918 | 9,729 | ||||||
Total | $ | 145,757 | $ | 47,626 | ||||
F - 24
Effective | ||||||||||||||||
December 31, | December 31, | Interest | Maturity | |||||||||||||
Property / Location | 2008 | 2007 | Rate | Date | ||||||||||||
MORTGAGE DEBT: | ||||||||||||||||
400 Commerce Drive | $ | — | $ | 11,575 | 7.12 | % | Jun-08 | |||||||||
Two Logan Square | 68,808 | 70,124 | 5.78 | % (a) | Jul-09 | |||||||||||
200 Commerce Drive | 5,684 | 5,765 | 7.12 | % (a) | Jan-10 | |||||||||||
1333 Broadway | — | 23,997 | 5.54 | % (b) | May-10 | |||||||||||
1 Kaiser Plaza (The Ordway) | — | 45,509 | 5.29 | % (b) | Aug-10 | |||||||||||
1901 Harrison Stree (World Savings Center) | — | 27,142 | 5.29 | % (b) | Nov-10 | |||||||||||
Plymouth Meeting Exec. | 42,785 | 43,470 | 7.00 | % (a) | Dec-10 | |||||||||||
Four Tower Bridge | 10,404 | 10,518 | 6.62 | % | Feb-11 | |||||||||||
Arboretum I, II, III & V | 21,657 | 22,225 | 7.59 | % | Jul-11 | |||||||||||
Midlantic Drive/Lenox Drive/DCC I | 59,784 | 61,276 | 8.05 | % | Oct-11 | |||||||||||
Research Office Center | 40,791 | 41,527 | 5.30 | % (a) | Oct-11 | |||||||||||
Concord Airport Plaza | 36,617 | 37,570 | 5.55 | % (a) | Jan-12 | |||||||||||
Six Tower Bridge | 14,185 | 14,472 | 7.79 | % | Aug-12 | |||||||||||
Newtown Square/Berwyn Park/Libertyview | 60,910 | 62,125 | 7.25 | % | May-13 | |||||||||||
Coppell Associates | 3,273 | 3,512 | 6.89 | % | Dec-13 | |||||||||||
Southpoint III | 3,863 | 4,426 | 7.75 | % | Apr-14 | |||||||||||
Tysons Corner | 99,529 | 100,000 | 5.36 | % (a) | Aug-15 | |||||||||||
Coppell Associates | 16,600 | 16,600 | 5.75 | % | Feb-16 | |||||||||||
Principal balance outstanding | 484,890 | 601,833 | ||||||||||||||
Plus: unamortized fixed-rate debt premiums, net | 2,635 | 10,065 | ||||||||||||||
Total mortgage indebtedness | $ | 487,525 | $ | 611,898 | ||||||||||||
UNSECURED DEBT: | ||||||||||||||||
Sweep Agreement Line | — | 10,727 | Libor +1.60 | % | Apr-09 | |||||||||||
Private Placement Notes due 2008 | — | 113,000 | 4.34 | % | Dec-08 | |||||||||||
2009 Five Year Notes | 196,680 | 275,000 | 4.62 | % | Nov-09 | |||||||||||
Bank Term Loan | 183,000 | 150,000 | Libor + 0.80 | % | Oct-10 (c) | |||||||||||
2010 Five Year Notes | 275,545 | 300,000 | 5.61 | % | Dec-10 | |||||||||||
Credit Facility | 153,000 | 120,000 | Libor + 0.725 | % | Jun-11 (c) | |||||||||||
3.875% Exchangeable Notes | 282,030 | 345,000 | 3.93 | % | Oct-11 | |||||||||||
2012 Six Year Notes | 300,000 | 300,000 | 5.77 | % | Apr-12 | |||||||||||
2014 Ten Year Notes | 250,000 | 250,000 | 5.53 | % | Nov-14 | |||||||||||
2016 Ten Year Notes | 250,000 | 250,000 | 5.95 | % | Apr-16 | |||||||||||
2017 Ten Year Notes | 300,000 | 300,000 | 5.75 | % | May-17 | |||||||||||
Indenture IA (Preferred Trust I) | 27,062 | 27,062 | Libor + 1.25 | % | Mar-35 | |||||||||||
Indenture IB (Preferred Trust I) | 25,774 | 25,774 | Libor + 1.25 | % | Apr-35 | |||||||||||
Indenture II (Preferred Trust II) | 25,774 | 25,774 | Libor + 1.25 | % | Jul-35 | |||||||||||
Principal balance outstanding | 2,268,865 | 2,492,337 | ||||||||||||||
Plus: unamortized fixed-rate debt discounts, net | (2,718 | ) | (3,266 | ) | ||||||||||||
Total unsecured indebtedness | $ | 2,266,147 | $ | 2,489,071 | ||||||||||||
Total Debt Obligations | $ | 2,753,672 | $ | 3,100,969 | ||||||||||||
(a) | Loans were assumed upon acquisition of the related property. Interest rates presented above reflect the market rate at the time of acquisition. | |
(b) | Loans were assumed in the sale of Northern California assets. | |
(c) | These loans may be extended to June 29, 2012 at the Company’s discretion. |
F - 25
F - 26
F - 27
2009 | $ | 274,906 | ||
2010 | 515,397 | |||
2011 | 567,365 | |||
2012 | 351,247 | |||
2013 | 58,545 | |||
Thereafter | 986,295 | |||
Total principal payments | 2,753,755 | |||
Net unamortized premiums/discounts | (83 | ) | ||
Outstanding indebtedness | $ | 2,753,672 | ||
December 31, 2008 | December 31, 2007 | |||||||||||||||
Carrying | Fair | Carrying | Fair | |||||||||||||
Amount | Value | Amount | Value | |||||||||||||
Mortgage payable, net of premiums | $ | 484,890 | $ | 459,519 | $ | 611,898 | $ | 597,287 | ||||||||
Unsecured notes payable, net of discounts | $ | 1,854,186 | $ | 1,152,056 | $ | 2,129,734 | $ | 1,996,475 | ||||||||
Variable Rate Debt Instruments | $ | 414,610 | $ | 398,748 | $ | 367,057 | $ | 348,130 | ||||||||
Notes Receivable | $ | 48,048 | $ | 46,227 | $ | 10,929 | $ | 10,482 |
F - 28
Hedge | Hedge | Notional | Trade | Maturity | ||||||||||||||||||||||||
Product | Type | Designation | Amount | Strike | Date | Date | Fair Value | |||||||||||||||||||||
Swap | Interest Rate | Cash Flow (b) | $ | 78,000 | (a) | 4.709 | % | 9/20/07 | 10/18/10 | $ | 7,204 | |||||||||||||||||
Swap | Interest Rate | Cash Flow (b) | 25,000 | 4.415 | % | 10/19/07 | 10/18/10 | 1,439 | ||||||||||||||||||||
Swap | Interest Rate | Cash Flow (b) | 25,000 | 3.747 | % | 11/26/07 | 10/18/10 | 1,111 | ||||||||||||||||||||
Swap | Interest Rate | Cash Flow (b) | 25,000 | 3.338 | % | 1/4/08 | 12/18/09 | 603 | ||||||||||||||||||||
Swap | Interest Rate | Cash Flow (b) | 25,774 | 2.975 | % | 10/16/08 | 10/30/10 | 628 | ||||||||||||||||||||
Forward Starting Swap | Interest Rate | Cash Flow (c) | 25,000 | 4.770 | % | 1/4/08 | 12/18/19 | 4,079 | ||||||||||||||||||||
Forward Starting Swap | Interest Rate | Cash Flow (c) | 25,000 | 4.423 | % | 3/19/08 | 12/18/19 | 3,402 | ||||||||||||||||||||
$ | 228,774 | $ | 18,466 | |||||||||||||||||||||||||
(a) | - Notional amount accreting up to $155,000 through October 8, 2010. | |
(b) | - Hedging unsecured variable rate debt. | |
(c) | - Future issuance of long-term debt with an expected forward starting date in December 2009. |
F - 29
Years Ended December 31, | ||||||||||||
2008 | 2007 | 2006 | ||||||||||
Revenue: | ||||||||||||
Rents | $ | 40,075 | $ | 69,332 | $ | 140,010 | ||||||
Tenant reimbursements | 1,790 | 5,769 | 11,658 | |||||||||
Termination fees | 25 | 183 | 1,144 | |||||||||
Other | 213 | 380 | 1,301 | |||||||||
Total revenue | 42,103 | 75,664 | 154,113 | |||||||||
Expenses: | ||||||||||||
Property operating expenses | 14,814 | 25,599 | 54,430 | |||||||||
Real estate taxes | 3,822 | 6,676 | 16,113 | |||||||||
Depreciation & amortization | 9,550 | 23,833 | 54,996 | |||||||||
Provision for impairment | 6,850 | — | — | |||||||||
Total operating expenses | 35,036 | 56,108 | 125,539 | |||||||||
Operating income | 7,067 | 19,556 | 28,574 | |||||||||
Interest income | 17 | 22 | 37 | |||||||||
Interest expense | (4,595 | ) | (5,497 | ) | (6,410 | ) | ||||||
Income from discontinued operations before gain on sale of interests in real estate and minority interest | 2,489 | 14,081 | 22,201 | |||||||||
Net gain on sale of interests in real estate | 28,497 | 25,743 | 20,243 | |||||||||
Minority interest — partners’ share of net gain on sale | — | — | (1,757 | ) | ||||||||
Minority interest — partners’ share of consolidated real estate venture | — | — | (482 | ) | ||||||||
Minority interest attributable to discontinued operations — LP units | (1,176 | ) | (1,702 | ) | (1,744 | ) | ||||||
Income from discontinued operations | $ | 29,810 | $ | 38,122 | $ | 38,461 | ||||||
11. | MINORITY INTEREST IN OPERATING PARTNERSHIP AND CONSOLIDATED REAL ESTATE VENTURES |
F - 30
For the years ended December 31, | ||||||||||||||||||||||||
2008 | 2007 | 2006 | ||||||||||||||||||||||
Basic | Diluted | Basic | Diluted | Basic | Diluted | |||||||||||||||||||
Income (loss) from continuing operations | $ | 13,670 | $ | 13,670 | $ | 18,584 | $ | 18,584 | $ | (28,647 | ) | $ | (28,647 | ) | ||||||||||
Income allocated to Preferred Shares | (7,992 | ) | (7,992 | ) | (7,992 | ) | (7,992 | ) | (7,992 | ) | (7,992 | ) | ||||||||||||
Income (loss) from continuing operations available to common shareholders | 5,678 | 5,678 | 10,592 | 10,592 | (36,639 | ) | (36,639 | ) | ||||||||||||||||
Income from discontinued operations | 29,810 | 29,810 | 38,122 | 38,122 | 38,461 | 38,461 | ||||||||||||||||||
Income allocated to common shareholders | $ | 35,488 | $ | 35,488 | $ | 48,714 | $ | 48,714 | $ | 1,822 | $ | 1,822 | ||||||||||||
Weighted-average shares outstanding | 87,574,423 | 87,574,423 | 87,272,148 | 87,272,148 | 89,552,301 | 89,552,301 | ||||||||||||||||||
Contingent securities/Stock based compensation | — | 8,740 | — | 49,128 | — | 518,524 | ||||||||||||||||||
Total weighted-average shares outstanding | 87,574,423 | 87,583,163 | 87,272,148 | 87,321,276 | 89,552,301 | 90,070,825 | ||||||||||||||||||
Earnings per Common Share: | ||||||||||||||||||||||||
Continuing operations | $ | 0.07 | $ | 0.07 | $ | 0.12 | $ | 0.12 | $ | (0.41 | ) | $ | (0.41 | ) | ||||||||||
Discontinued operations | 0.34 | 0.34 | 0.44 | 0.44 | 0.43 | 0.43 | ||||||||||||||||||
Total | $ | 0.41 | $ | 0.41 | $ | 0.56 | $ | 0.56 | $ | 0.02 | $ | 0.02 | ||||||||||||
F - 31
F - 32
Weighted | Weighted Average | |||||||||||||||
Average | Remaining Contractual | Aggregate Intrinsic | ||||||||||||||
Shares | Exercise Price | Term (in years) | Value (in 000’s) | |||||||||||||
Outstanding at January 1, 2008 | 1,070,099 | $ | 26.13 | 0.54 | $ | (8,775 | ) | |||||||||
Granted | 1,824,594 | 20.61 | 8.61 | (21,858 | ) | |||||||||||
Exercised | — | — | — | — | ||||||||||||
Forfeited or expired | (1,140,045 | ) | 26.10 | — | — | |||||||||||
Outstanding at December 31, 2008 | 1,754,648 | $ | 20.41 | 9.01 | $ | (22,279 | ) | |||||||||
Vested at December 31, 2008 | 60,224 | $ | 14.71 | 1.83 | $ | (421,388 | ) | |||||||||
Exercisable at December 31, 2008 | 60,224 | $ | 14.71 | 1.83 | $ | (421,388 | ) |
Grant Date | March 20, 2008 | April 8, 2008 | ||||||
Risk-free interest rate | 2.74 | % | 3.03 | % | ||||
Dividend yield | 8.81 | % | 8.52 | % | ||||
Volatility factor | 23.15 | % | 23.22 | % | ||||
Weighted-average expected life | 7 yrs | 7 yrs |
Years ended December 31, | ||||||||||||||||||||||||
2007 | 2006 | |||||||||||||||||||||||
Weighted | Weighted | |||||||||||||||||||||||
Average | Average | |||||||||||||||||||||||
Weighted | Remaining | Weighted | Remaining | |||||||||||||||||||||
Average | Contractual | Average | Contractual | |||||||||||||||||||||
Exercise | Term | Exercise | Term | |||||||||||||||||||||
Shares | Price | (in Years) | Shares | Price | (in Years) | |||||||||||||||||||
Outstanding at beginning of year | 1,286,075 | $ | 26.45 | 1.5 | 1,276,722 | $ | 26.82 | |||||||||||||||||
Prentiss options converted to Company options as part of the Prentiss acquisition (See Note 3) | — | $ | 28.80 | 0.87 | 496,037 | $ | 22.00 | |||||||||||||||||
Exercised | (198,495 | ) | $ | 0.00 | 0 | (486,684 | ) | $ | 22.88 | |||||||||||||||
Forfeited/Expired | (17,481 | ) | — | — | — | |||||||||||||||||||
Outstanding at end of year | 1,070,099 | $ | 26.13 | 0.54 | 1,286,075 | $ | 26.45 | 1.50 | ||||||||||||||||
Exercisable at end of year | 1,070,099 | $ | 26.13 | 1,286,075 | $ | 26.45 | ||||||||||||||||||
F - 33
Weighted | ||||||||
Average Grant | ||||||||
Shares | Date Fair value | |||||||
Non-vested at January 1, 2008 | 409,282 | $ | 31.91 | |||||
Granted | 224,691 | 17.47 | ||||||
Vested | (113,151 | ) | 29.63 | |||||
Forfeited | (45,326 | ) | 23.81 | |||||
Non-vested at December 31, 2008 | 475,496 | $ | 26.21 | |||||
F - 34
Years ended December 31, | ||||||||||||
2008 | 2007 | 2006 | ||||||||||
Common Share Distributions: | ||||||||||||
Ordinary income | $ | 1.53 | $ | 1.16 | $ | 1.33 | ||||||
Capital gain | 0.11 | 0.46 | 0.30 | |||||||||
Split year dividend (a) | — | — | 0.13 | |||||||||
Non-taxable distributions | 0.12 | 0.14 | — | |||||||||
Distributions per share (b) | $ | 1.76 | $ | 1.76 | $ | 1.76 | ||||||
Percentage classified as ordinary income | 86.7 | % | 65.9 | % | 75.6 | % | ||||||
Percentage classified as capital gain | 6.3 | % | 26.1 | % | 17.0 | % | ||||||
Percentage classified as split year dividend | 0.0 | % | 0.0 | % | 7.4 | % | ||||||
Percentage classified as non-taxable distribution | 7.0 | % | 8.0 | % | 0.0 | % | ||||||
Preferred Share Distributions: | ||||||||||||
Total distributions declared | $ | 7,992,000 | $ | 7,992,000 | $ | 7,992,000 |
(a) | Split year dividend amount shown for 2006 was taxable in 2005 and paid in 2006. | |
(b) | The Company also declared a special distribution of $0.02, in addition to the $1.76, in December 2005 for shareholders of record for the period January 1, 2006 through January 4, 2006. |
F - 35
F - 36
Unrealized Gains | Cash Flow | Accumulated Other | ||||||||||
(Losses) on Securities | Hedges | Comprehensive Loss | ||||||||||
Balance at January 1, 2006 | — | (3,169 | ) | (3,169 | ) | |||||||
Change during year | — | 1,331 | 1,331 | |||||||||
Minority interest — consolidated real estate venture partner’s share of unrealized (gains)/losses on derivative financial instruments | — | (302 | ) | (302 | ) | |||||||
Settlement of forward starting swaps | — | 3,266 | 3,266 | |||||||||
Reclassification adjustments for (gains) losses reclassified into operations | 328 | 122 | 450 | |||||||||
Balance at December 31, 2006 | 328 | 1,248 | 1,576 | |||||||||
Change during year | — | (3,600 | ) | (3,600 | ) | |||||||
Minority interest — consolidated real estate venture partner’s share of unrealized (gains)/losses on derivative financial instruments | — | — | — | |||||||||
Settlement of treasury locks | — | (3,860 | ) | (3,860 | ) | |||||||
Settlement of forward starting swaps | — | 1,148 | 1,148 | |||||||||
Reclassification adjustments for (gains) losses reclassified into operations | (585 | ) | 3,436 | 2,851 | ||||||||
Balance at December 31, 2007 | (257 | ) | (1,628 | ) | (1,885 | ) | ||||||
Change during year | — | (15,288 | ) | (15,288 | ) | |||||||
Minority interest — consolidated real estate venture partner’s share of unrealized (gains)/losses on derivative financial instruments | — | — | — | |||||||||
Settlement of treasury locks | — | — | — | |||||||||
Settlement of forward starting swaps | — | — | — | |||||||||
Reclassification adjustments for (gains) losses reclassified into operations | 248 | (80 | ) | 168 | ||||||||
Balance at December 31, 2008 | $ | (9 | ) | $ | (16,996 | ) | $ | (17,005 | ) | |||
F - 37
F - 38
Metropolitan, | New Jersey | Richmond, | ||||||||||||||||||||||||||||||
Pennsylvania | D.C. | /Delaware | Virginia | California | Austin, Texas | Corporate | Total | |||||||||||||||||||||||||
2008: | ||||||||||||||||||||||||||||||||
Real estate investments, at cost: | ||||||||||||||||||||||||||||||||
Operating properties | $ | 1,734,948 | $ | 1,371,997 | $ | 674,503 | $ | 297,171 | $ | 236,693 | $ | 280,825 | $ | — | $ | 4,596,137 | ||||||||||||||||
Construction-in-progress | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | 121,402 | $ | 121,402 | ||||||||||||||||
Land inventory | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | 112,699 | $ | 112,699 | ||||||||||||||||
Total revenue | $ | 246,615 | $ | 141,931 | $ | 116,432 | $ | 38,047 | $ | 29,585 | $ | 37,371 | $ | (1,870 | ) | $ | 608,111 | |||||||||||||||
Property operating expenses, real estate taxes and third party management expenses | 89,878 | 52,212 | 53,681 | 13,434 | 13,146 | 16,756 | (2,012 | ) | 237,095 | |||||||||||||||||||||||
Net operating income | $ | 156,737 | $ | 89,719 | $ | 62,751 | $ | 24,613 | $ | 16,439 | $ | 20,615 | $ | 142 | $ | 371,016 | ||||||||||||||||
2007: | ||||||||||||||||||||||||||||||||
Real estate investments, at cost: | ||||||||||||||||||||||||||||||||
Operating properties | $ | 1,682,839 | $ | 1,302,833 | $ | 663,503 | $ | 348,310 | $ | 579,121 | $ | 236,957 | $ | — | $ | 4,813,563 | ||||||||||||||||
Construction-in-progress | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | 331,973 | $ | 331,973 | ||||||||||||||||
Land inventory | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | 70,297 | $ | 70,297 | ||||||||||||||||
Total revenue | $ | 274,587 | $ | 134,396 | $ | 115,541 | $ | 31,668 | $ | 30,100 | $ | 37,787 | $ | (1,182 | ) | $ | 622,897 | |||||||||||||||
Property operating expenses, real estate taxes and third party management expenses | 105,062 | 46,772 | 51,911 | 10,762 | 11,053 | 16,375 | (3,167 | ) | 238,768 | |||||||||||||||||||||||
Net operating income | $ | 169,525 | $ | 87,624 | $ | 63,630 | $ | 20,906 | $ | 19,047 | $ | 21,412 | $ | 1,985 | $ | 384,129 | ||||||||||||||||
2006: | ||||||||||||||||||||||||||||||||
Real estate investments, at cost: | ||||||||||||||||||||||||||||||||
Operating properties | $ | 1,814,592 | $ | 1,265,818 | $ | 681,574 | $ | 244,592 | $ | 533,121 | $ | 387,608 | $ | — | $ | 4,927,305 | ||||||||||||||||
Construction-in-progress | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | 217,886 | $ | 217,886 | ||||||||||||||||
Land inventory | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | 110,233 | $ | 110,233 | ||||||||||||||||
Total revenue | $ | 249,281 | $ | 119,807 | $ | 113,104 | $ | 25,767 | $ | 26,036 | $ | 33,586 | $ | 1,302 | $ | 568,883 | ||||||||||||||||
Property operating expenses, real estate taxes and third party management expenses | 100,070 | 40,049 | 48,923 | 8,791 | 8,326 | 11,970 | (684 | ) | 217,445 | |||||||||||||||||||||||
Net operating income | $ | 149,211 | $ | 79,758 | $ | 64,181 | $ | 16,976 | $ | 17,710 | $ | 21,616 | $ | 1,986 | $ | 351,438 | ||||||||||||||||
F - 39
Year Ended December 31, | ||||||||||||
2008 | 2007 | 2006 | ||||||||||
(amounts in thousands) | ||||||||||||
Consolidated net operating income | $ | 371,016 | $ | 384,129 | $ | 351,438 | ||||||
Less: | ||||||||||||
Interest expense | (142,770 | ) | (157,178 | ) | (165,607 | ) | ||||||
Deferred financing costs | (5,450 | ) | (4,496 | ) | (4,607 | ) | ||||||
Loss on settlement of treasury lock agreements | — | (3,698 | ) | — | ||||||||
Depreciation and amortization | (205,905 | ) | (223,227 | ) | (210,420 | ) | ||||||
Administrative expenses | (23,002 | ) | (27,938 | ) | (30,340 | ) | ||||||
Provision for impairment on land inventory | (10,841 | ) | — | — | ||||||||
Minority interest — partners’ share of consolidated real estate ventures | (127 | ) | (465 | ) | 270 | |||||||
Minority interest attributable to continuing operations — LP units | (177 | ) | (435 | ) | 1,628 | |||||||
Plus: | ||||||||||||
Interest income | 1,839 | 4,018 | 9,489 | |||||||||
Equity in income of real estate ventures | 8,447 | 6,955 | 2,165 | |||||||||
Net gain on sales of interests in depreciated real estate | — | 40,498 | — | |||||||||
Net (loss) gain on sales of interests in undepreciated real estate | (24 | ) | 421 | 14,190 | ||||||||
Gain on termination of purchase contract | — | 3,147 | ||||||||||
Gain on early extinguishment of debt | 20,664 | — | — | |||||||||
Income (loss) from continuing operations | 13,670 | 18,584 | (28,647 | ) | ||||||||
Income from discontinued operations | 29,810 | 38,122 | 38,461 | |||||||||
Net income | $ | 43,480 | $ | 56,706 | $ | 9,814 | ||||||
F - 40
Year | Minimum Rent | |||
2009 | $ | 474,720 | ||
2010 | 433,705 | |||
2011 | 375,166 | |||
2012 | 316,100 | |||
2013 | 270,740 | |||
Thereafter | 1,205,476 |
2009 | $ | 1,986 | ||
2010 | 2,236 | |||
2011 | 2,318 | |||
2012 | 2,318 | |||
2013 | 2,318 | |||
Thereafter | 290,006 |
F - 41
F - 42
1st | 2nd | 3rd | 4th | |||||||||||||
Quarter | Quarter | Quarter | Quarter | |||||||||||||
2008: | ||||||||||||||||
Total revenue | $ | 152,572 | $ | 151,973 | $ | 148,815 | $ | 154,751 | ||||||||
Net income | 14,744 | 9,368 | 2,679 | 16,689 | ||||||||||||
Income allocated to Common Shares | 12,746 | 7,370 | 681 | 14,691 | ||||||||||||
Basic earnings per Common Share | $ | 0.15 | $ | 0.08 | $ | 0.01 | $ | 0.17 | ||||||||
Diluted earnings per Common Share | $ | 0.15 | $ | 0.08 | $ | 0.01 | $ | 0.17 | ||||||||
2007: | ||||||||||||||||
Total revenue | $ | 149,875 | $ | 150,421 | $ | 163,140 | $ | 159,461 | ||||||||
Net income | 19,225 | 1,189 | 2,419 | 33,873 | ||||||||||||
Income (loss) allocated to Common Shares | 17,227 | (809 | ) | 421 | 31,875 | |||||||||||
Basic earnings (loss) per Common Share | $ | 0.20 | $ | (0.01 | ) | $ | — | $ | 0.37 | |||||||
Diluted earnings (loss) per Common Share | $ | 0.19 | $ | (0.01 | ) | $ | — | $ | 0.37 |
F - 43
Valuation and Qualifying Accounts
(in thousands)
Balance at | Balance | |||||||||||||||
Beginning | at End | |||||||||||||||
Description | of Period | Additions | Deductions (1) | of Period | ||||||||||||
Allowance for doubtful accounts: | ||||||||||||||||
Year ended December 31, 2008 | $ | 10,162 | $ | 6,900 | $ | 1,588 | $ | 15,474 | ||||||||
Year ended December 31, 2007 | $ | 9,311 | $ | 2,147 | $ | 1,296 | $ | 10,162 | ||||||||
Year ended December 31, 2006 (2) | $ | 4,877 | $ | 4,434 | $ | — | $ | 9,311 | ||||||||
(1) | Deductions represent amounts that the Company had fully reserved for in prior periods and pursuit of collection of such amounts was ceased during the period. | |
(2) | The 2006 additions includes $3.5 million of current year expense and $0.9 million of allowances against receivables assumed in the Prentiss acquisition. |
F - 44
SCHEDULE III
Gross Amount at Which Carried | ||||||||||||||||||||||||||||||||||||||||||
Initial Cost | December 31, 2008 | |||||||||||||||||||||||||||||||||||||||||
Net | ||||||||||||||||||||||||||||||||||||||||||
Improvements | Accumulated | |||||||||||||||||||||||||||||||||||||||||
(Retirements) | Depreciation at | |||||||||||||||||||||||||||||||||||||||||
Encumberances at | Building and | Since | Building and | December 31, | Year of | Year | Depreciable | |||||||||||||||||||||||||||||||||||
City | State | December 31, 2008 | Land | Improvements | Acquisition | Land | Improvements | Total (a) | 2008 (b) | Construction | Acquired | Life | ||||||||||||||||||||||||||||||
PENNSYLVANIA | ||||||||||||||||||||||||||||||||||||||||||
2929 Arch Street | Philadelphia | PA | — | — | 208,570 | 16,702 | — | 225,272 | 225,272 | 26,224 | 2005 | N/A | 40 | |||||||||||||||||||||||||||||
130 North 18th Street | Philadelphia | PA | — | 14,496 | 107,736 | 6,661 | 14,473 | 114,420 | 128,893 | 16,140 | 1998 | 2004 | 23 | |||||||||||||||||||||||||||||
100 North 18th Street | Philadelphia | PA | 68,905 | 16,066 | 100,255 | 4,320 | 16,066 | 104,575 | 120,641 | 16,064 | 1988 | 2004 | 33 | |||||||||||||||||||||||||||||
150 Radnor Chester Road | Radnor | PA | — | 11,925 | 36,986 | 13,647 | 11,897 | 50,660 | 62,558 | 8,640 | 1983 | 2004 | 29 | |||||||||||||||||||||||||||||
555 Lancaster Avenue | Radnor | PA | — | 8,014 | 16,508 | 26,846 | 8,609 | 42,759 | 51,368 | 6,811 | 1973 | 2004 | 24 | |||||||||||||||||||||||||||||
One Radnor Corporate Center | Radnor | PA | — | 7,323 | 28,613 | 11,533 | 7,323 | 40,146 | 47,469 | 4,819 | 1998 | 2004 | 29 | |||||||||||||||||||||||||||||
201 King of Prussia Road | Radnor | PA | — | 8,956 | 29,811 | 5,580 | 8,949 | 35,398 | 44,347 | 6,843 | 2001 | 2004 | 25 | |||||||||||||||||||||||||||||
401 Plymouth Road | Plymouth Meeting | PA | — | 6,198 | 16,131 | 15,895 | 6,199 | 32,025 | 38,224 | 7,015 | 2001 | 2000 | 40 | |||||||||||||||||||||||||||||
Four Radnor Corporate Center | Radnor | PA | — | 5,406 | 21,390 | 8,730 | 5,705 | 29,820 | 35,526 | 4,921 | 1995 | 2004 | 30 | |||||||||||||||||||||||||||||
Five Radnor Corporate Center | Radnor | PA | — | 6,506 | 25,525 | 1,674 | 6,578 | 27,127 | 33,705 | 3,689 | 1998 | 2004 | 38 | |||||||||||||||||||||||||||||
101 West Elm Street | W. Conshohocken | PA | — | 6,251 | 25,209 | 1,019 | 6,251 | 26,227 | 32,479 | 2,467 | 1999 | 2005 | 40 | |||||||||||||||||||||||||||||
4000 Chemical Road | Plymouth Meeting | PA | — | 4,373 | 24,546 | 1 | 4,373 | 24,547 | 28,920 | 207 | 2007 | N/A | 40 | |||||||||||||||||||||||||||||
Three Radnor Corporate Center | Radnor | PA | — | 4,773 | 17,961 | 1,451 | 4,791 | 19,394 | 24,185 | 3,170 | 1998 | 2004 | 29 | |||||||||||||||||||||||||||||
640 Freedom Business Center | King Of Prussia | PA | — | 4,222 | 16,891 | 2,331 | 4,222 | 19,222 | 23,444 | 5,931 | 1991 | 1998 | 40 | |||||||||||||||||||||||||||||
555 Croton Road | King of Prussia | PA | — | 4,486 | 17,943 | 684 | 4,486 | 18,627 | 23,113 | 3,819 | 1999 | 2001 | 40 | |||||||||||||||||||||||||||||
400 Berwyn Park | Berwyn | PA | — | 2,657 | 4,462 | 15,790 | 2,657 | 20,252 | 22,909 | 5,455 | 1999 | 1999 | 40 | |||||||||||||||||||||||||||||
630 Allendale Road | King of Prussia | PA | — | 2,836 | 4,028 | 15,499 | 2,636 | 19,727 | 22,363 | 6,497 | 2000 | 2000 | 40 | |||||||||||||||||||||||||||||
52 Swedesford Square | East Whiteland Twp. | PA | — | 4,241 | 16,579 | 1,110 | 4,241 | 17,689 | 21,930 | 4,964 | 1988 | 1998 | 40 | |||||||||||||||||||||||||||||
101 Lindenwood Drive | Malvern | PA | — | 4,152 | 16,606 | 1,043 | 4,152 | 17,650 | 21,801 | 3,728 | 1988 | 2001 | 40 | |||||||||||||||||||||||||||||
610 West Germantown Pike | Plymouth Meeting | PA | 10,825 | 3,651 | 14,514 | 2,583 | 3,651 | 17,097 | 20,748 | 3,321 | 1987 | 2002 | 40 | |||||||||||||||||||||||||||||
630 West Germantown Pike | Plymouth Meeting | PA | 10,803 | 3,558 | 14,743 | 2,196 | 3,558 | 16,939 | 20,497 | 3,245 | 1988 | 2002 | 40 | |||||||||||||||||||||||||||||
Two Radnor Corporate Center | Radnor | PA | — | 3,937 | 15,484 | 1,072 | 3,942 | 16,551 | 20,493 | 2,650 | 1998 | 2004 | 29 | |||||||||||||||||||||||||||||
600 West Germantown Pike | Plymouth Meeting | PA | 11,175 | 3,652 | 15,288 | 1,463 | 3,652 | 16,751 | 20,403 | 3,201 | 1986 | 2002 | 40 | |||||||||||||||||||||||||||||
620 West Germantown Pike | Plymouth Meeting | PA | 10,952 | 3,572 | 14,435 | 1,904 | 3,572 | 16,338 | 19,911 | 3,746 | 1990 | 2002 | 40 | |||||||||||||||||||||||||||||
300 Berwyn Park | Berwyn | PA | 12,133 | 2,206 | 13,422 | 3,083 | 2,206 | 16,505 | 18,711 | 6,261 | 1989 | 1997 | 40 | |||||||||||||||||||||||||||||
200 Barr Harbour Drive | Conshohocken | PA | 14,185 | 2,827 | 15,525 | (71 | ) | 2,827 | 15,454 | 18,281 | 5,716 | 1999 | 2004 | 40 | ||||||||||||||||||||||||||||
1050 Westlakes Drive | Berwyn | PA | — | 2,611 | 10,445 | 4,841 | — | 17,897 | 17,897 | 3,626 | 1984 | 1999 | 40 | |||||||||||||||||||||||||||||
1 West Elm Street | W. Conshohocken | PA | — | 3,557 | 14,249 | — | 3,557 | 14,250 | 17,806 | 1,158 | 1999 | 2005 | 40 | |||||||||||||||||||||||||||||
1200 Swedesford Road | Berwyn | PA | 3,863 | 2,595 | 11,809 | 3,191 | 2,595 | 15,000 | 17,595 | 1,192 | 1994 | 2001 | 40 | |||||||||||||||||||||||||||||
181 Washington Street | Conshohocken | PA | 10,404 | 2,672 | 14,221 | 609 | 2,673 | 14,829 | 17,502 | 6,076 | 1998 | 2004 | 40 | |||||||||||||||||||||||||||||
620 Freedom Business Center | King Of Prussia | PA | — | 2,770 | 11,014 | 3,253 | 2,770 | 14,267 | 17,037 | 4,680 | 1986 | 1998 | 40 | |||||||||||||||||||||||||||||
1000 First Avenue | King Of Prussia | PA | — | 2,772 | 10,936 | 2,937 | 2,772 | 13,873 | 16,645 | 3,840 | 1980 | 1998 | 40 | |||||||||||||||||||||||||||||
301 Lindenwood Drive | Malvern | PA | — | 2,729 | 10,915 | 2,277 | 2,729 | 13,192 | 15,921 | 3,180 | 1984 | 2001 | 40 | |||||||||||||||||||||||||||||
1060 First Avenue | King Of Prussia | PA | — | 2,712 | 10,953 | 1,801 | 2,712 | 12,754 | 15,466 | 3,817 | 1987 | 1998 | 40 | |||||||||||||||||||||||||||||
595 East Swedesford Road | Wayne | PA | — | 2,729 | 10,917 | 1,482 | 2,729 | 12,398 | 15,128 | 1,653 | 1998 | 2003 | 40 | |||||||||||||||||||||||||||||
1040 First Avenue | King Of Prussia | PA | — | 2,860 | 11,282 | 964 | 2,860 | 12,246 | 15,106 | 3,780 | 1985 | 1998 | 40 | |||||||||||||||||||||||||||||
1020 First Avenue | King Of Prussia | PA | — | 2,168 | 8,576 | 4,210 | 2,168 | 12,786 | 14,954 | 3,302 | 1984 | 1998 | 40 | |||||||||||||||||||||||||||||
630 Freedom Business Center | King Of Prussia | PA | — | 2,773 | 11,144 | 995 | 2,773 | 12,139 | 14,912 | 3,879 | 1989 | 1998 | 40 | |||||||||||||||||||||||||||||
130 Radnor Chester Road | Radnor | PA | — | 2,573 | 8,338 | 3,692 | 2,567 | 12,036 | 14,603 | 1,260 | 1983 | 2004 | 25 | |||||||||||||||||||||||||||||
170 Radnor Chester Road | Radnor | PA | — | 2,514 | 8,147 | 3,487 | 2,509 | 11,639 | 14,148 | 1,675 | 1983 | 2004 | 25 | |||||||||||||||||||||||||||||
980 Harvest Drive | Blue Bell | PA | — | 2,079 | 7,821 | 4,235 | 2,079 | 12,057 | 14,135 | 2,780 | 1988 | 2002 | 40 | |||||||||||||||||||||||||||||
920 Harvest Drive | Blue Bell | PA | — | 2,433 | 9,738 | 1,761 | 2,433 | 11,499 | 13,932 | 3,728 | 1990 | 1998 | 40 | |||||||||||||||||||||||||||||
200 Berwyn Park | Berwyn | PA | 9,069 | 1,533 | 9,460 | 1,932 | 1,533 | 11,392 | 12,925 | 4,179 | 1987 | 1997 | 40 | |||||||||||||||||||||||||||||
575 East Swedesford Road | Wayne | PA | — | 2,178 | 8,712 | 1,534 | 2,178 | 10,246 | 12,424 | 1,352 | 1985 | 2003 | 40 | |||||||||||||||||||||||||||||
1180 Swedesford Road | Berwyn | PA | — | 2,086 | 8,342 | 1,182 | 2,086 | 9,524 | 11,610 | 2,127 | 1987 | 2001 | 40 | |||||||||||||||||||||||||||||
610 Freedom Business Center | King Of Prussia | PA | — | 2,017 | 8,070 | 722 | 2,017 | 8,792 | 10,809 | 2,798 | 1985 | 1998 | 40 | |||||||||||||||||||||||||||||
565 East Swedesford Road | Wayne | PA | — | 1,872 | 7,489 | 868 | 1,872 | 8,357 | 10,229 | 1,373 | 1984 | 2003 | 40 | |||||||||||||||||||||||||||||
1160 Swedesford Road | Berwyn | PA | — | 1,781 | 7,124 | 1,245 | 1,781 | 8,369 | 10,150 | 1,915 | 1986 | 2001 | 40 | |||||||||||||||||||||||||||||
100 Berwyn Park | Berwyn | PA | 6,633 | 1,180 | 7,290 | 1,568 | 1,180 | 8,858 | 10,038 | 3,462 | 1986 | 1997 | 40 | |||||||||||||||||||||||||||||
925 Harvest Drive | Blue Bell | PA | — | 1,671 | 6,606 | 1,128 | 1,671 | 7,734 | 9,405 | 2,469 | 1990 | 1998 | 40 | |||||||||||||||||||||||||||||
650 Park Avenue | King Of Prussia | PA | — | 1,916 | 4,378 | 2,530 | 1,916 | 6,908 | 8,824 | 2,569 | 1968 | 1998 | 40 | |||||||||||||||||||||||||||||
426 Lancaster Avenue | Devon | PA | — | 1,689 | 6,756 | 369 | 1,689 | 7,126 | 8,814 | 2,299 | 1990 | 1998 | 40 | |||||||||||||||||||||||||||||
855 Springdale Drive | Exton | PA | — | 838 | 3,370 | 4,289 | 838 | 7,659 | 8,497 | 1,843 | 1986 | 1997 | 40 | |||||||||||||||||||||||||||||
1100 Cassett Road | Berwyn | PA | — | 1,695 | 6,779 | (0 | ) | 1,695 | 6,779 | 8,474 | 1,314 | 1997 | 2001 | 40 | ||||||||||||||||||||||||||||
14 Campus Boulevard | Newtown Square | PA | 4,928 | 2,244 | 4,217 | 1,734 | 2,244 | 5,951 | 8,195 | 1,285 | 1998 | 1998 | 40 | |||||||||||||||||||||||||||||
500 North Gulph Road | King Of Prussia | PA | — | 1,303 | 5,201 | 1,334 | 1,303 | 6,535 | 7,838 | 2,367 | 1979 | 1996 | 40 | |||||||||||||||||||||||||||||
2240/2250 Butler Pike | Plymouth Meeting | PA | — | 1,104 | 4,627 | 1,578 | 1,104 | 6,206 | 7,309 | 2,512 | 1984 | 1996 | 40 | |||||||||||||||||||||||||||||
One Progress Drive | Horsham | PA | — | 1,399 | 5,629 | 230 | 1,399 | 5,859 | 7,258 | 2,217 | 1986 | 1996 | 40 | |||||||||||||||||||||||||||||
585 East Swedesford Road | Wayne | PA | — | 1,350 | 5,401 | 177 | 1,350 | 5,578 | 6,928 | 709 | 1998 | 2003 | 40 | |||||||||||||||||||||||||||||
412 Creamery Way | Exton | PA | — | 1,195 | 4,779 | 936 | 1,195 | 5,715 | 6,910 | 1,524 | 1999 | 2001 | 40 | |||||||||||||||||||||||||||||
429 Creamery Way | Exton | PA | — | 1,368 | 5,471 | 19 | 1,368 | 5,490 | 6,858 | 1,089 | 1996 | 2001 | 40 | |||||||||||||||||||||||||||||
741 First Avenue | King Of Prussia | PA | — | 1,287 | 5,151 | 219 | 1,287 | 5,369 | 6,657 | 1,809 | 1966 | 1998 | 40 | |||||||||||||||||||||||||||||
440 Creamery Way | Exton | PA | — | 982 | 3,927 | 1,733 | 982 | 5,660 | 6,642 | 1,176 | 1991 | 2001 | 40 | |||||||||||||||||||||||||||||
875 First Avenue | King Of Prussia | PA | — | 618 | 2,473 | 3,257 | 618 | 5,730 | 6,348 | 1,871 | 1966 | 1998 | 40 | |||||||||||||||||||||||||||||
17 Campus Boulevard | Newtown Square | PA | 4,818 | 1,108 | 5,155 | 46 | 1,108 | 5,201 | 6,309 | 1,840 | 2001 | 1997 | 40 | |||||||||||||||||||||||||||||
479 Thomas Jones Way | Exton | PA | — | 1,075 | 4,299 | 923 | 1,075 | 5,223 | 6,297 | 1,107 | 1988 | 2001 | 40 | |||||||||||||||||||||||||||||
11 Campus Boulevard | Newtown Square | PA | 4,410 | 1,112 | 4,067 | 836 | 1,112 | 4,903 | 6,015 | 1,284 | 1998 | 1999 | 40 | |||||||||||||||||||||||||||||
500 Enterprise Drive | Horsham | PA | — | 1,303 | 5,188 | (485 | ) | 1,303 | 4,703 | 6,006 | 1,668 | 1990 | 1996 | 40 | ||||||||||||||||||||||||||||
Philadelphia Marine Center | Philadelphia | PA | — | 532 | 2,196 | 3,029 | 628 | 5,128 | 5,757 | 994 | Various | 1998 | 40 | |||||||||||||||||||||||||||||
15 Campus Boulevard | Newtown Square | PA | 5,512 | 1,164 | 3,896 | 672 | 1,164 | 4,568 | 5,732 | 945 | 2002 | 2000 | 40 |
F - 45
SCHEDULE III
Real Estate and Accumulated Depreciation — December 31, 2008
(in thousands)
Gross Amount at Which Carried | ||||||||||||||||||||||||||||||||||||||||||
Initial Cost | December 31, 2008 | |||||||||||||||||||||||||||||||||||||||||
Net | ||||||||||||||||||||||||||||||||||||||||||
Improvements | Accumulated | |||||||||||||||||||||||||||||||||||||||||
(Retirements) | Depreciation at | |||||||||||||||||||||||||||||||||||||||||
Encumberances at | Building and | Since | Building and | December 31, | Year of | Year | Depreciable | |||||||||||||||||||||||||||||||||||
City | State | December 31, 2008 | Land | Improvements | Acquisition | Land | Improvements | Total (a) | 2008 (b) | Construction | Acquired | Life | ||||||||||||||||||||||||||||||
300 Lindenwood Drive | Malvern | PA | — | 848 | 3,394 | 1,362 | 849 | 4,756 | 5,604 | 881 | 1991 | 2001 | 40 | |||||||||||||||||||||||||||||
436 Creamery Way | Exton | PA | — | 994 | 3,978 | 555 | 994 | 4,532 | 5,527 | 939 | 1991 | 2001 | 40 | |||||||||||||||||||||||||||||
751-761 Fifth Avenue | King Of Prussia | PA | — | 1,097 | 4,391 | 31 | 1,097 | 4,422 | 5,519 | 1,402 | 1967 | 1998 | 40 | |||||||||||||||||||||||||||||
467 Creamery Way | Exton | PA | — | 906 | 3,623 | 964 | 906 | 4,587 | 5,493 | 1,060 | 1988 | 2001 | 40 | |||||||||||||||||||||||||||||
600 Park Avenue | King Of Prussia | PA | — | 1,012 | 4,048 | 385 | 1,012 | 4,434 | 5,445 | 1,323 | 1964 | 1998 | 40 | |||||||||||||||||||||||||||||
100 Arrandale Boulevard | Exton | PA | — | 970 | 3,878 | 274 | 970 | 4,152 | 5,122 | 837 | 1997 | 2001 | 40 | |||||||||||||||||||||||||||||
620 Allendale Road | King Of Prussia | PA | — | 1,020 | 3,839 | 99 | 1,020 | 3,938 | 4,958 | 1,266 | 1961 | 1998 | 40 | |||||||||||||||||||||||||||||
442 Creamery Way | Exton | PA | — | 894 | 3,576 | 409 | 894 | 3,985 | 4,879 | 964 | 1991 | 2001 | 40 | |||||||||||||||||||||||||||||
1700 Paoli Pike | Malvern | PA | — | 458 | 559 | 3,746 | 488 | 4,275 | 4,763 | 1,282 | 2000 | 2000 | 40 | |||||||||||||||||||||||||||||
18 Campus Boulevard | Newtown Square | PA | 3,106 | 787 | 3,312 | 442 | 787 | 3,754 | 4,541 | 1,463 | 1990 | 1996 | 40 | |||||||||||||||||||||||||||||
120 West Germantown Pike | Plymouth Meeting | PA | — | 685 | 2,773 | 1,068 | 685 | 3,841 | 4,526 | 1,726 | 1984 | 1996 | 40 | |||||||||||||||||||||||||||||
2260 Butler Pike | Plymouth Meeting | PA | — | 661 | 2,727 | 1,103 | 662 | 3,830 | 4,491 | 1,463 | 1984 | 1996 | 40 | |||||||||||||||||||||||||||||
486 Thomas Jones Way | Exton | PA | — | 806 | 3,256 | 405 | 806 | 3,660 | 4,467 | 1,454 | 1990 | 1996 | 40 | |||||||||||||||||||||||||||||
457 Creamery Way | Exton | PA | — | 777 | 3,107 | 306 | 777 | 3,413 | 4,190 | 811 | 1990 | 2001 | 40 | |||||||||||||||||||||||||||||
1336 Enterprise Drive | West Goshen | PA | — | 731 | 2,946 | 47 | 731 | 2,993 | 3,724 | 1,063 | 1989 | 1997 | 40 | |||||||||||||||||||||||||||||
680 Allendale Road | King Of Prussia | PA | — | 689 | 2,756 | 9 | 689 | 2,765 | 3,454 | 881 | 1962 | 1998 | 40 | |||||||||||||||||||||||||||||
456 Creamery Way | Exton | PA | — | 635 | 2,548 | (48 | ) | 635 | 2,500 | 3,135 | 948 | 1987 | 1996 | 40 | ||||||||||||||||||||||||||||
140 West Germantown Pike | Plymouth Meeting | PA | — | 481 | 1,976 | 525 | 482 | 2,500 | 2,982 | 1,118 | 1984 | 1996 | 40 | |||||||||||||||||||||||||||||
630 Clark Avenue | King Of Prussia | PA | — | 547 | 2,190 | 0 | 547 | 2,190 | 2,737 | 695 | 1960 | 1998 | 40 | |||||||||||||||||||||||||||||
468 Thomas Jones Way | Exton | PA | — | 526 | 2,112 | 74 | 527 | 2,185 | 2,712 | 841 | 1990 | 1996 | 40 | |||||||||||||||||||||||||||||
660 Allendale Road | King of Prussia | PA | — | 396 | 3,343 | (1,134 | ) | 396 | 2,209 | 2,605 | 800 | 1962 | 1998 | 40 | ||||||||||||||||||||||||||||
481 John Young Way | Exton | PA | — | 496 | 1,983 | 1 | 496 | 1,984 | 2,480 | 384 | 1997 | 2001 | 40 | |||||||||||||||||||||||||||||
100 Lindenwood Drive | Malvern | PA | — | 473 | 1,892 | 78 | 473 | 1,970 | 2,443 | 397 | 1985 | 2001 | 40 | |||||||||||||||||||||||||||||
640 Allendale Road | King of Prussia | PA | — | 439 | 432 | 1,480 | 439 | 1,912 | 2,351 | 386 | 2000 | 2000 | 40 | |||||||||||||||||||||||||||||
200 Lindenwood Drive | Malvern | PA | — | 324 | 1,295 | 242 | 324 | 1,537 | 1,861 | 462 | 1984 | 2001 | 40 | |||||||||||||||||||||||||||||
351 Plymouth Road | Plymouth Meeting | PA | — | 1,043 | 555 | — | 1,043 | 555 | 1,598 | 52 | N/A | 2000 | 40 | |||||||||||||||||||||||||||||
748 Springdale Drive | Exton | PA | — | 236 | 931 | 275 | 236 | 1,206 | 1,442 | 454 | 1986 | 1997 | 40 | |||||||||||||||||||||||||||||
111 Arrandale Road | Exton | PA | — | 262 | 1,048 | 125 | 262 | 1,173 | 1,435 | 243 | 1996 | 2001 | 40 | |||||||||||||||||||||||||||||
922 Swedesford Road | Berwyn | PA | — | 218 | — | — | 218 | — | 218 | — | N/A | N/A | 40 | |||||||||||||||||||||||||||||
METROPOLITAN WASHINGTON, D.C. | ||||||||||||||||||||||||||||||||||||||||||
1676 International Drive | Mclean | VA | 63,150 | 18,437 | 97,538 | 1,013 | 18,785 | 98,204 | 116,989 | 6,898 | 1999 | 2006 | 55 | |||||||||||||||||||||||||||||
2340 Dulles Corner Boulevard | Herndon | VA | — | 16,345 | 65,379 | 18,371 | 16,129 | 83,966 | 100,095 | 7,046 | 1987 | 2006 | 40 | |||||||||||||||||||||||||||||
2291 Wood Oak Drive | Herndon | VA | — | 8,243 | 52,413 | 7,018 | 8,782 | 58,892 | 67,674 | 9,996 | 1999 | 2006 | 55 | |||||||||||||||||||||||||||||
7101 Wisconsin Avenue | Bethesda | MD | — | 9,634 | 48,402 | 4,157 | 9,816 | 52,377 | 62,193 | 4,878 | 1975 | 2006 | 45 | |||||||||||||||||||||||||||||
3130 Fairview Park Drive | Falls Church | VA | — | 6,576 | 51,605 | 1,558 | 6,700 | 53,039 | 59,739 | 4,167 | 1999 | 2006 | 53 | |||||||||||||||||||||||||||||
2355 Dulles Corner Boulevard | Herndon | VA | — | 10,365 | 43,876 | 5,069 | 10,365 | 48,946 | 59,310 | 3,554 | 1988 | 2006 | 40 | |||||||||||||||||||||||||||||
196/198 Van Buren Street | Herndon | VA | — | 7,931 | 43,812 | 6,649 | 8,348 | 50,044 | 58,392 | 4,766 | 1991 | 2006 | 53 | |||||||||||||||||||||||||||||
13820 Sunrise Valley Drive | Herndon | VA | — | 11,082 | 47,290 | 2 | 11,082 | 47,292 | 58,374 | 199 | 2007 | N/A | 40 | |||||||||||||||||||||||||||||
2251 Corporate Park Drive | Herndon | VA | — | 11,472 | 45,893 | 30 | 11,472 | 45,923 | 57,395 | 2,487 | 2000 | 2006 | 40 | |||||||||||||||||||||||||||||
2411 Dulles Corner Park | Herndon | VA | — | 7,279 | 46,340 | 2,975 | 7,417 | 49,177 | 56,594 | 3,128 | 1990 | 2006 | 50 | |||||||||||||||||||||||||||||
1900 Gallows Road | Vienna | VA | — | 7,797 | 47,817 | 874 | 7,944 | 48,544 | 56,488 | 4,857 | 1989 | 2006 | 52 | |||||||||||||||||||||||||||||
3141 Fairview Park Drive | Falls Church | VA | — | 5,918 | 40,981 | 842 | 6,050 | 41,692 | 47,742 | 3,556 | 1988 | 2006 | 51 | |||||||||||||||||||||||||||||
13880 Dulles Corner Lane | Herndon | VA | — | 7,236 | 39,213 | 641 | 7,373 | 39,717 | 47,089 | 3,530 | 1997 | 2006 | 55 | |||||||||||||||||||||||||||||
6600 Rockledge Drive | Bethesda | MD | — | — | 37,421 | 8,149 | — | 45,570 | 45,570 | 3,213 | 1981 | 2006 | 50 | |||||||||||||||||||||||||||||
2121 Cooperative Way | Herndon | VA | — | 5,598 | 38,639 | 308 | 5,795 | 38,750 | 44,544 | 2,957 | 2000 | 2006 | 54 | |||||||||||||||||||||||||||||
8260 Greensboro Drive | Mclean | VA | 34,004 | 7,952 | 33,964 | 616 | 8,102 | 34,429 | 42,532 | 3,194 | 1980 | 2006 | 52 | |||||||||||||||||||||||||||||
2273 Research Boulevard | Rockville | MD | 14,755 | 5,167 | 31,110 | 3,128 | 5,237 | 34,168 | 39,405 | 3,344 | 1999 | 2006 | 45 | |||||||||||||||||||||||||||||
2201 Cooperative Way | Herndon | VA | — | 4,809 | 34,093 | (1,784 | ) | 4,809 | 32,309 | 37,118 | 2,081 | 1990 | 2006 | 54 | ||||||||||||||||||||||||||||
8521 Leesburg Pike | Vienna | VA | — | 4,316 | 30,885 | 525 | 4,397 | 31,329 | 35,726 | 2,739 | 1984 | 2006 | 51 | |||||||||||||||||||||||||||||
2275 Research Boulevard | Rockville | MD | 14,712 | 5,059 | 29,668 | 653 | 5,154 | 30,226 | 35,380 | 2,261 | 1990 | 2006 | 45 | |||||||||||||||||||||||||||||
1880 Campus Commons Drive | Reston | VA | — | 6,164 | 28,114 | 86 | 6,281 | 28,083 | 34,364 | 1,844 | 1985 | 2006 | 52 | |||||||||||||||||||||||||||||
2277 Research Boulevard | Rockville | MD | 13,689 | 4,649 | 26,952 | (238 | ) | 4,733 | 26,629 | 31,363 | 1,833 | 1986 | 2006 | 45 | ||||||||||||||||||||||||||||
7735 Old Georgetown Road | Bethesda | MD | — | 4,370 | 23,192 | 968 | 4,453 | 24,078 | 28,531 | 2,055 | 1997 | 2006 | 45 | |||||||||||||||||||||||||||||
12015 Lee Jackson Memorial Highway | Fairfax | VA | — | 3,770 | 22,895 | 1,855 | 3,842 | 24,679 | 28,521 | 2,593 | 1985 | 2006 | 42 | |||||||||||||||||||||||||||||
11720 Beltsville Drive | Beltsville | MD | — | 3,831 | 16,661 | 4,878 | 3,904 | 21,466 | 25,370 | 2,262 | 1987 | 2006 | 46 | |||||||||||||||||||||||||||||
11781 Lee Jackson Memorial Highway | Fairfax | VA | — | 3,246 | 19,836 | 138 | 3,307 | 19,913 | 23,221 | 2,187 | 1982 | 2006 | 40 | |||||||||||||||||||||||||||||
13825 Sunrise Valley Drive | Herndon | VA | — | 3,794 | 19,365 | (1,262 | ) | 3,866 | 18,032 | 21,897 | 1,266 | 1989 | 2006 | 46 | ||||||||||||||||||||||||||||
11700 Beltsville Drive | Beltsville | MD | — | 2,808 | 12,081 | 613 | 2,863 | 12,639 | 15,502 | 1,249 | 1981 | 2006 | 46 | |||||||||||||||||||||||||||||
4401 Fair Lakes Court | Fairfax | VA | — | 1,569 | 11,982 | (37 | ) | 1,599 | 11,915 | 13,514 | 935 | 1988 | 2006 | 52 | ||||||||||||||||||||||||||||
11710 Beltsville Drive | Beltsville | MD | — | 2,278 | 11,100 | (853 | ) | 2,321 | 10,204 | 12,525 | 992 | 1987 | 2006 | 46 | ||||||||||||||||||||||||||||
3141 Fairview Park Drive | Falls Church | VA | — | 733 | 4,939 | (58 | ) | 733 | 4,881 | 5,614 | 321 | 1988 | 2006 | 51 | ||||||||||||||||||||||||||||
3141 Fairview Park Drive | Falls Church | VA | — | 297 | 1,964 | 0 | 297 | 1,964 | 2,261 | 120 | 1988 | 2006 | 51 | |||||||||||||||||||||||||||||
11740 Beltsville Drive | Bethesda | MD | — | 198 | 870 | 18 | 202 | 884 | 1,086 | 49 | 1987 | 2006 | 46 | |||||||||||||||||||||||||||||
NEW JERSEY/DELAWARE | ||||||||||||||||||||||||||||||||||||||||||
50 East State Street | Trenton | NJ | — | 8,926 | 35,735 | 2,247 | 8,926 | 37,983 | 46,908 | 11,889 | 1989 | 1998 | 40 | |||||||||||||||||||||||||||||
33 West State Street | Trenton | NJ | — | 6,016 | 24,091 | 180 | 6,016 | 24,271 | 30,287 | 7,593 | 1988 | 1998 | 40 | |||||||||||||||||||||||||||||
920 North King Street | Wilmington | DE | — | 6,141 | 21,140 | 644 | 6,141 | 21,784 | 27,925 | 3,726 | 1989 | 2004 | 30 | |||||||||||||||||||||||||||||
1009 Lenox Drive | Lawrenceville | NJ | — | 4,876 | 19,284 | 2,766 | 5,118 | 21,808 | 26,926 | 7,245 | 1989 | 1998 | 40 | |||||||||||||||||||||||||||||
525 Lincoln Drive West | Marlton | NJ | — | 3,727 | 17,620 | 2,669 | 3,727 | 20,289 | 24,016 | 4,801 | 1986 | 2004 | 40 |
F - 46
SCHEDULE III
Real Estate and Accumulated Depreciation — December 31, 2008
(in thousands)
Gross Amount at Which Carried | ||||||||||||||||||||||||||||||||||||||||||
Initial Cost | December 31, 2008 | |||||||||||||||||||||||||||||||||||||||||
Net | ||||||||||||||||||||||||||||||||||||||||||
Improvements | Accumulated | |||||||||||||||||||||||||||||||||||||||||
(Retirements) | Depreciation at | |||||||||||||||||||||||||||||||||||||||||
Encumberances at | Building and | Since | Building and | December 31, | Year of | Year | Depreciable | |||||||||||||||||||||||||||||||||||
City | State | December 31, 2008 | Land | Improvements | Acquisition | Land | Improvements | Total (a) | 2008 (b) | Construction | Acquired | Life | ||||||||||||||||||||||||||||||
300 Delaware Avenue | Wilmington | DE | — | 6,368 | 13,739 | 2,490 | 6,369 | 16,229 | 22,597 | 3,230 | 1989 | 2004 | 23 | |||||||||||||||||||||||||||||
989 Lenox Drive | Lawrenceville | NJ | — | 3,701 | 14,802 | 1,518 | 3,850 | 16,170 | 20,021 | 2,304 | 1984 | 2003 | 40 | |||||||||||||||||||||||||||||
700 East Gate Drive | Mt. Laurel | NJ | — | 3,569 | 14,436 | 1,956 | 3,569 | 16,392 | 19,961 | 5,045 | 1984 | 1998 | 40 | |||||||||||||||||||||||||||||
Two Righter Parkway | Wilmington | DE | — | 2,802 | 11,217 | 4,987 | 2,802 | 16,203 | 19,006 | 645 | 1987 | 2001 | 40 | |||||||||||||||||||||||||||||
10000 Midlantic Drive | Mt. Laurel | NJ | — | 3,206 | 12,857 | 2,526 | 3,206 | 15,382 | 18,589 | 5,554 | 1990 | 1997 | 40 | |||||||||||||||||||||||||||||
Main Street — Plaza 1000 | Voorhees | NJ | — | 2,732 | 10,942 | 4,537 | 2,732 | 15,479 | 18,211 | 6,271 | 1988 | 1997 | 40 | |||||||||||||||||||||||||||||
One Righter Parkway | Wilmington | DE | 9,613 | 2,545 | 10,195 | 5,030 | 2,545 | 15,225 | 17,770 | 5,091 | 1989 | 1996 | 40 | |||||||||||||||||||||||||||||
2000 Lenox Drive | Lawrenceville | NJ | 12,913 | 2,291 | 12,221 | 3,191 | 2,684 | 15,019 | 17,703 | 5,757 | 2000 | 2000 | 40 | |||||||||||||||||||||||||||||
15000 Midlantic Drive | Mt. Laurel | NJ | — | 3,061 | 12,254 | 153 | 3,061 | 12,407 | 15,468 | 4,294 | 1991 | 1997 | 40 | |||||||||||||||||||||||||||||
993 Lenox Drive | Lawrenceville | NJ | 11,102 | 2,811 | 17,996 | (5,588 | ) | 2,960 | 12,259 | 15,219 | 4,009 | 1985 | 1998 | 40 | ||||||||||||||||||||||||||||
1200 Lenox Drive | Lawrenceville | NJ | — | 1,071 | 12,967 | 1 | 1,071 | 12,968 | 14,039 | 45 | 2007 | N/A | 40 | |||||||||||||||||||||||||||||
100 Lenox Drive | Lawrenceville | NJ | — | — | — | 13,708 | — | 13,708 | 13,708 | 59 | N/A | N/A | N/A | |||||||||||||||||||||||||||||
997 Lenox Drive | Lawrenceville | NJ | 9,051 | 2,410 | 9,700 | 1,224 | 2,540 | 10,794 | 13,334 | 3,510 | 1987 | 1998 | 40 | |||||||||||||||||||||||||||||
1000 Howard Boulevard | Mt. Laurel | NJ | — | 2,297 | 9,288 | 1,365 | 2,297 | 10,653 | 12,950 | 4,163 | 1988 | 1997 | 40 | |||||||||||||||||||||||||||||
1120 Executive Boulevard | Marlton | NJ | — | 2,074 | 8,415 | 2,239 | 2,074 | 10,654 | 12,728 | 3,853 | 1987 | 1997 | 40 | |||||||||||||||||||||||||||||
400 Commerce Drive | Newark | DE | — | 2,528 | 9,220 | 733 | 2,528 | 9,953 | 12,481 | 1,928 | 1997 | 2002 | 40 | |||||||||||||||||||||||||||||
220 Lake Drive East | Cherry Hill | NJ | — | 2,144 | 8,798 | 1,166 | 2,144 | 9,964 | 12,108 | 2,240 | 1988 | 2001 | 40 | |||||||||||||||||||||||||||||
457 Haddonfield Road | Cherry Hill | NJ | 10,300 | 2,142 | 9,120 | 402 | 2,142 | 9,522 | 11,664 | 3,843 | 1990 | 1996 | 40 | |||||||||||||||||||||||||||||
200 Lake Drive East | Cherry Hill | NJ | — | 2,069 | 8,275 | 1,225 | 2,069 | 9,500 | 11,569 | 2,204 | 1989 | 2001 | 40 | |||||||||||||||||||||||||||||
2000 Midlantic Drive | Mt. Laurel | NJ | 8,740 | 2,202 | 8,823 | 400 | 2,203 | 9,223 | 11,425 | 3,353 | 1989 | 1997 | 40 | |||||||||||||||||||||||||||||
1000 Atrium Way | Mt. Laurel | NJ | — | 2,061 | 8,180 | 1,162 | 2,061 | 9,342 | 11,403 | 3,253 | 1989 | 1997 | 40 | |||||||||||||||||||||||||||||
10 Lake Center Drive | Marlton | NJ | — | 1,880 | 7,521 | 1,495 | 1,880 | 9,016 | 10,896 | 2,182 | 1989 | 2001 | 40 | |||||||||||||||||||||||||||||
701 East Gate Drive | Mt. Laurel | NJ | — | 1,736 | 6,877 | 1,093 | 1,736 | 7,970 | 9,706 | 2,543 | 1986 | 1998 | 40 | |||||||||||||||||||||||||||||
210 Lake Drive East | Cherry Hill | NJ | — | 1,645 | 6,579 | 759 | 1,645 | 7,338 | 8,983 | 1,625 | 1986 | 2001 | 40 | |||||||||||||||||||||||||||||
308 Harper Drive | Moorestown | NJ | — | 1,643 | 6,663 | 417 | 1,644 | 7,079 | 8,723 | 2,219 | 1976 | 1998 | 40 | |||||||||||||||||||||||||||||
309 Fellowship Drive | Mt. Laurel | NJ | — | 1,518 | 6,154 | 902 | 1,518 | 7,056 | 8,574 | 2,485 | 1982 | 1998 | 40 | |||||||||||||||||||||||||||||
305 Fellowship Drive | Mt. Laurel | NJ | — | 1,421 | 5,768 | 1,265 | 1,421 | 7,033 | 8,454 | 2,173 | 1980 | 1998 | 40 | |||||||||||||||||||||||||||||
307 Fellowship Drive | Mt. Laurel | NJ | — | 1,565 | 6,342 | 505 | 1,565 | 6,848 | 8,412 | 2,090 | 1981 | 1998 | 40 | |||||||||||||||||||||||||||||
303 Fellowship Drive | Mt. Laurel | NJ | — | 1,493 | 6,055 | 590 | 1,494 | 6,645 | 8,138 | 1,998 | 1979 | 1998 | 40 | |||||||||||||||||||||||||||||
1000 Lenox Drive | Lawrenceville | NJ | — | 1,174 | 4,696 | 2,180 | 1,244 | 6,806 | 8,050 | 1,712 | 1982 | 2002 | 40 | |||||||||||||||||||||||||||||
1000 Bishops Gate | Mt. Laurel | NJ | — | 934 | 6,287 | — | 934 | 6,812 | 7,745 | 1,269 | 2005 | 2000 | 40 | |||||||||||||||||||||||||||||
9000 Midlantic Drive | Mt. Laurel | NJ | 5,524 | 1,472 | 5,895 | 102 | 1,472 | 5,998 | 7,469 | 2,091 | 1989 | 1997 | 40 | |||||||||||||||||||||||||||||
6 East Clementon Road | Gibbsboro | NJ | — | 1,345 | 5,366 | 302 | 1,345 | 5,668 | 7,013 | 1,856 | 1980 | 1997 | 40 | |||||||||||||||||||||||||||||
Three Greentree Centre | Marlton | NJ | — | 323 | 6,024 | 615 | 324 | 6,638 | 6,962 | 4,694 | 1984 | 1986 | 40 | |||||||||||||||||||||||||||||
100 Commerce Drive | Newark | DE | — | 1,160 | 4,633 | 1,006 | 1,160 | 5,639 | 6,799 | 2,098 | 1989 | 1997 | 40 | |||||||||||||||||||||||||||||
200 Commerce Drive | Newark | DE | 5,684 | 911 | 4,414 | 1,018 | 911 | 5,432 | 6,343 | 1,172 | 1998 | 2002 | 40 | |||||||||||||||||||||||||||||
30 Lake Center Drive | Marlton | NJ | — | 1,043 | 4,171 | 862 | 1,043 | 5,034 | 6,076 | 1,038 | 1986 | 2001 | 40 | |||||||||||||||||||||||||||||
161 Gaither Drive | Mount Laurel | NJ | — | 1,016 | 4,064 | 640 | 1,016 | 4,703 | 5,720 | 993 | 1987 | 2001 | 40 | |||||||||||||||||||||||||||||
One Greentree Centre | Marlton | NJ | — | 345 | 4,440 | 648 | 345 | 5,088 | 5,433 | 3,202 | 1982 | 1986 | 40 | |||||||||||||||||||||||||||||
Two Greentree Centre | Marlton | NJ | — | 264 | 4,693 | 250 | 264 | 4,943 | 5,207 | 3,420 | 1983 | 1986 | 40 | |||||||||||||||||||||||||||||
Five Eves Drive | Marlton | NJ | — | 703 | 2,819 | 891 | 703 | 3,710 | 4,413 | 1,535 | 1986 | 1997 | 40 | |||||||||||||||||||||||||||||
Two Eves Drive | Marlton | NJ | — | 818 | 3,461 | 60 | 818 | 3,521 | 4,339 | 1,307 | 1987 | 1997 | 40 | |||||||||||||||||||||||||||||
4000 Midlantic Drive | Mt. Laurel | NJ | 2,840 | 714 | 5,085 | (1,524 | ) | 714 | 3,561 | 4,275 | 1,245 | 1998 | 1997 | 40 | ||||||||||||||||||||||||||||
20 East Clementon Road | Gibbsboro | NJ | — | 769 | 3,055 | 237 | 769 | 3,292 | 4,061 | 1,106 | 1986 | 1997 | 40 | |||||||||||||||||||||||||||||
304 Harper Drive | Moorestown | NJ | — | 657 | 2,674 | 472 | 657 | 3,145 | 3,803 | 995 | 1975 | 1998 | 40 | |||||||||||||||||||||||||||||
8000 Lincoln Drive | Marlton | NJ | — | 606 | 2,887 | 303 | 606 | 3,189 | 3,796 | 1,294 | 1997 | 1996 | 40 | |||||||||||||||||||||||||||||
Main Street — Piazza | Voorhees | NJ | — | 696 | 2,802 | 151 | 696 | 2,953 | 3,649 | 1,070 | 1990 | 1997 | 40 | |||||||||||||||||||||||||||||
815 East Gate Drive | Mt. Laurel | NJ | — | 636 | 2,584 | 319 | 636 | 2,902 | 3,539 | 897 | 1986 | 1998 | 40 | |||||||||||||||||||||||||||||
817 East Gate Drive | Mt. Laurel | NJ | — | 611 | 2,426 | 354 | 611 | 2,780 | 3,391 | 782 | 1986 | 1998 | 40 | |||||||||||||||||||||||||||||
Four B Eves Drive | Marlton | NJ | — | 588 | 2,369 | 381 | 588 | 2,749 | 3,338 | 1,034 | 1987 | 1997 | 40 | |||||||||||||||||||||||||||||
Four A Eves Drive | Marlton | NJ | — | 539 | 2,168 | 223 | 539 | 2,391 | 2,930 | 929 | 1987 | 1997 | 40 | |||||||||||||||||||||||||||||
Main Street — Promenade | Voorhees | NJ | — | 531 | 2,052 | 145 | 532 | 2,196 | 2,728 | 831 | 1988 | 1997 | 40 | |||||||||||||||||||||||||||||
10 Foster Avenue | Gibbsboro | NJ | — | 244 | 971 | 232 | 244 | 1,203 | 1,447 | 444 | 1983 | 1997 | 40 | |||||||||||||||||||||||||||||
7 Foster Avenue | Gibbsboro | NJ | — | 231 | 921 | 121 | 231 | 1,041 | 1,273 | 376 | 1983 | 1997 | 40 | |||||||||||||||||||||||||||||
305 Harper Drive | Moorestown | NJ | — | 223 | 913 | 0 | 223 | 913 | 1,136 | 270 | 1979 | 1998 | 40 | |||||||||||||||||||||||||||||
50 East Clementon Road | Gibbsboro | NJ | — | 114 | 964 | 3 | 114 | 967 | 1,081 | 316 | 1986 | 1997 | 40 | |||||||||||||||||||||||||||||
4 Foster Avenue | Gibbsboro | NJ | — | 183 | 726 | 37 | 183 | 763 | 946 | 258 | 1974 | 1997 | 40 | |||||||||||||||||||||||||||||
2 Foster Avenue | Gibbsboro | NJ | — | 185 | 730 | 24 | 185 | 754 | 939 | 250 | 1974 | 1997 | 40 | |||||||||||||||||||||||||||||
1 Foster Avenue | Gibbsboro | NJ | — | 93 | 364 | 63 | 93 | 428 | 520 | 143 | 1972 | 1997 | 40 | |||||||||||||||||||||||||||||
5 U.S. Avenue | Gibbsboro | NJ | — | 21 | 81 | 3 | 21 | 84 | 105 | 27 | 1987 | 1997 | 40 | |||||||||||||||||||||||||||||
5 Foster Avenue | Gibbsboro | NJ | — | 9 | 32 | 26 | 9 | 58 | 67 | 18 | 1968 | 1997 | 40 | |||||||||||||||||||||||||||||
RICHMOND | ||||||||||||||||||||||||||||||||||||||||||
300 Arboretum Place | Richmond | VA | 13,167 | 5,450 | 21,892 | 1,540 | 5,450 | 23,433 | 28,882 | 7,181 | 1988 | 1998 | 40 | |||||||||||||||||||||||||||||
7501 Boulders View Drive | Richmond | VA | — | 4,669 | 19,699 | 307 | 4,925 | 19,750 | 24,675 | 703 | 1990 | 2007 | 40 | |||||||||||||||||||||||||||||
7300 Beaufont Springs Drive | Richmond | VA | — | 4,672 | 19,689 | 296 | 4,922 | 19,735 | 24,657 | 699 | 2000 | 2007 | 40 | |||||||||||||||||||||||||||||
6800 Paragon Place | Richmond | VA | — | 4,552 | 18,414 | 789 | 4,552 | 19,203 | 23,755 | 1,202 | 1986 | 2006 | 40 | |||||||||||||||||||||||||||||
6802 Paragon Place | Richmond | VA | — | 2,917 | 11,454 | 2,377 | 2,917 | 13,832 | 16,748 | 3,055 | 1989 | 2002 | 40 | |||||||||||||||||||||||||||||
1025 Boulders Parkway | Richmond | VA | — | 2,574 | 11,297 | 701 | 2,824 | 11,747 | 14,572 | 467 | 1994 | 2007 | 40 | |||||||||||||||||||||||||||||
2100-2116 West Laburnam Avenue | Richmond | VA | — | 2,482 | 8,846 | 2,451 | 2,482 | 11,297 | 13,779 | 3,341 | 1976 | 1998 | 40 | |||||||||||||||||||||||||||||
7325 Beaufont Springs Drive | Richmond | VA | — | 2,344 | 10,377 | 496 | 2,594 | 10,622 | 13,217 | 389 | 1999 | 2007 | 40 | |||||||||||||||||||||||||||||
7401 Beaufont Springs Drive | Richmond | VA | — | 2,349 | 10,396 | 269 | 2,599 | 10,415 | 13,014 | 370 | 1998 | 2007 | 40 |
F - 47
SCHEDULE III
Real Estate and Accumulated Depreciation — December 31, 2008
(in thousands)
Gross Amount at Which Carried | ||||||||||||||||||||||||||||||||||||||||||
Initial Cost | December 31, 2008 | |||||||||||||||||||||||||||||||||||||||||
Net | ||||||||||||||||||||||||||||||||||||||||||
Improvements | Accumulated | |||||||||||||||||||||||||||||||||||||||||
(Retirements) | Depreciation at | |||||||||||||||||||||||||||||||||||||||||
Encumberances at | Building and | Since | Building and | December 31, | Year of | Year | Depreciable | |||||||||||||||||||||||||||||||||||
City | State | December 31, 2008 | Land | Improvements | Acquisition | Land | Improvements | Total (a) | 2008 (b) | Construction | Acquired | Life | ||||||||||||||||||||||||||||||
6806 Paragon Place | Richmond | VA | — | — | 10,288 | 878 | 403 | 10,764 | 11,166 | 978 | 2007 | 2005 | 40 | |||||||||||||||||||||||||||||
9011 Arboretum Parkway | Richmond | VA | — | 1,857 | 7,702 | 884 | 1,857 | 8,586 | 10,443 | 2,541 | 1991 | 1998 | 40 | |||||||||||||||||||||||||||||
4805 Lake Brooke Drive | Glen Allen | VA | — | 1,640 | 6,567 | 1,530 | 1,640 | 8,097 | 9,737 | 2,303 | 1996 | 1998 | 40 | |||||||||||||||||||||||||||||
4364 South Alston Avenue | Durham | NC | — | 1,622 | 6,419 | 910 | 1,581 | 7,370 | 8,951 | 2,438 | 1985 | 1998 | 40 | |||||||||||||||||||||||||||||
2511 Brittons Hill Road | Richmond | VA | — | 1,202 | 4,820 | 1,863 | 1,202 | 6,683 | 7,885 | 2,046 | 1987 | 1998 | 40 | |||||||||||||||||||||||||||||
9100 Arboretum Parkway | Richmond | VA | 3,337 | 1,362 | 5,489 | 595 | 1,362 | 6,084 | 7,446 | 1,821 | 1988 | 1998 | 40 | |||||||||||||||||||||||||||||
2812 Emerywood Parkway | Henrico | VA | — | 1,069 | 4,281 | 1,873 | 1,069 | 6,154 | 7,223 | 2,438 | 1980 | 1998 | 40 | |||||||||||||||||||||||||||||
100 Gateway Centre Parkway | Richmond | VA | — | 391 | 5,410 | 565 | 391 | 5,976 | 6,366 | 1,002 | 2001 | 1998 | 40 | |||||||||||||||||||||||||||||
9210 Arboretum Parkway | Richmond | VA | 2,768 | 1,110 | 4,474 | 705 | 1,110 | 5,179 | 6,289 | 1,743 | 1988 | 1998 | 40 | |||||||||||||||||||||||||||||
1957 Westmoreland Street | Richmond | VA | — | 1,061 | 4,241 | 356 | 1,061 | 4,596 | 5,658 | 1,398 | 1975 | 1998 | 40 | |||||||||||||||||||||||||||||
2201-2245 Tomlynn Street | Richmond | VA | — | 1,020 | 4,067 | 541 | 1,020 | 4,608 | 5,628 | 1,432 | 1989 | 1998 | 40 | |||||||||||||||||||||||||||||
9200 Arboretum Parkway | Richmond | VA | 2,384 | 985 | 3,973 | 142 | 985 | 4,115 | 5,100 | 1,256 | 1988 | 1998 | 40 | |||||||||||||||||||||||||||||
9211 Arboretum Parkway | Richmond | VA | — | 582 | 2,433 | 243 | 582 | 2,677 | 3,258 | 848 | 1991 | 1998 | 40 | |||||||||||||||||||||||||||||
2248 Dabney Road | Richmond | VA | — | 512 | 2,049 | 268 | 512 | 2,317 | 2,829 | 741 | 1989 | 1998 | 40 | |||||||||||||||||||||||||||||
2221-2245 Dabney Road | Richmond | VA | — | 530 | 2,123 | 176 | 530 | 2,299 | 2,829 | 747 | 1994 | 1998 | 40 | |||||||||||||||||||||||||||||
2244 Dabney Road | Richmond | VA | — | 550 | 2,203 | 37 | 550 | 2,240 | 2,790 | 672 | 1993 | 1998 | 40 | |||||||||||||||||||||||||||||
2212-2224 Tomlynn Street | Richmond | VA | — | 502 | 2,014 | 157 | 502 | 2,171 | 2,673 | 655 | 1985 | 1998 | 40 | |||||||||||||||||||||||||||||
2277 Dabney Road | Richmond | VA | — | 507 | 2,034 | 15 | 507 | 2,049 | 2,556 | 612 | 1986 | 1998 | 40 | |||||||||||||||||||||||||||||
2161-2179 Tomlynn Street | Richmond | VA | — | 423 | 1,695 | 269 | 423 | 1,964 | 2,387 | 630 | 1985 | 1998 | 40 | |||||||||||||||||||||||||||||
2246 Dabney Road | Richmond | VA | — | 455 | 1,822 | 18 | 455 | 1,840 | 2,295 | 548 | 1987 | 1998 | 40 | |||||||||||||||||||||||||||||
2256 Dabney Road | Richmond | VA | — | 356 | 1,427 | 379 | 356 | 1,806 | 2,162 | 558 | 1982 | 1998 | 40 | |||||||||||||||||||||||||||||
2251 Dabney Road | Richmond | VA | — | 387 | 1,552 | 42 | 387 | 1,594 | 1,981 | 483 | 1983 | 1998 | 40 | |||||||||||||||||||||||||||||
2130-2146 Tomlynn Street | Richmond | VA | — | 353 | 1,416 | 185 | 353 | 1,601 | 1,954 | 523 | 1988 | 1998 | 40 | |||||||||||||||||||||||||||||
2120 Tomlynn Street | Richmond | VA | — | 281 | 1,125 | 182 | 281 | 1,307 | 1,588 | 398 | 1986 | 1998 | 40 | |||||||||||||||||||||||||||||
2240 Dabney Road | Richmond | VA | — | 264 | 1,059 | 11 | 264 | 1,069 | 1,334 | 319 | 1984 | 1998 | 40 | |||||||||||||||||||||||||||||
Boulders Land | Richmond | VA | — | 1,256 | — | 0 | 1,256 | — | 1,256 | — | NA | 2007 | N/A | |||||||||||||||||||||||||||||
CALIFORNIA | ||||||||||||||||||||||||||||||||||||||||||
155 Grand Avenue | Oakland | CA | — | 13,556 | 54,268 | (6) | 13,556 | 54,262 | 67,818 | 2,195 | 1990 | 2007 | 40 | |||||||||||||||||||||||||||||
5780 & 5790 Fleet Street | Carlsbad | CA | — | 7,073 | 22,907 | 3,246 | 7,516 | 25,710 | 33,226 | 2,484 | 1999 | 2006 | 55 | |||||||||||||||||||||||||||||
1200 Concord Avenue | Concord | CA | 19,093 | 6,395 | 24,664 | 615 | 6,515 | 25,158 | 31,673 | 4,938 | 1984 | 2006 | 34 | |||||||||||||||||||||||||||||
1220 Concord Avenue | Concord | CA | 19,100 | 6,476 | 24,966 | 215 | 6,476 | 25,181 | 31,656 | 5,069 | 1984 | 2006 | 34 | |||||||||||||||||||||||||||||
16870 W Bernardo Drive | San Diego | CA | — | 2,979 | 15,896 | 1,339 | 3,154 | 17,060 | 20,214 | 1,365 | 2002 | 2006 | 56 | |||||||||||||||||||||||||||||
5900 & 5950 La Place Court | Carlsbad | CA | — | 3,706 | 11,185 | 1,562 | 3,955 | 12,498 | 16,453 | 1,264 | 1988 | 2006 | 48 | |||||||||||||||||||||||||||||
5963 La Place Court | Carlsbad | CA | — | 2,824 | 9,413 | 1,354 | 2,999 | 10,592 | 13,591 | 842 | 1987 | 2006 | 55 | |||||||||||||||||||||||||||||
5973 Avenida Encinas | Carlsbad | CA | — | 2,121 | 8,361 | 1,255 | 2,256 | 9,482 | 11,737 | 1,019 | 1986 | 2006 | 45 | |||||||||||||||||||||||||||||
2035 Corte Del Nogal | Carlsbad | CA | — | 3,261 | 6,077 | 985 | 3,499 | 6,824 | 10,323 | 775 | 1991 | 2006 | 39 | |||||||||||||||||||||||||||||
AUSTIN | ||||||||||||||||||||||||||||||||||||||||||
1250 Capital of Texas Hwy South | Austin | TX | — | 5,152 | 37,928 | 4,429 | 5,250 | 42,260 | 47,509 | 4,439 | 1984 | 2006 | 52 | |||||||||||||||||||||||||||||
1301 Mopac Expressway | Austin | TX | — | 4,188 | 41,229 | 267 | 4,250 | 41,433 | 45,684 | 3,228 | 2001 | 2006 | 55 | |||||||||||||||||||||||||||||
3711 South Mopac Expressway | Austin | TX | — | 3,376 | 40,240 | 3 | 3,376 | 40,243 | 43,619 | 266 | 2007 | N/A | 40 | |||||||||||||||||||||||||||||
1601 Mopac Expressway | Austin | TX | — | 3,538 | 34,346 | 2,224 | 3,605 | 36,504 | 40,108 | 3,922 | 2000 | 2006 | 54 | |||||||||||||||||||||||||||||
1501 South Mopac Expressway | Austin | TX | — | 3,698 | 34,912 | 1,015 | 3,768 | 35,856 | 39,624 | 4,930 | 1999 | 2006 | 53 | |||||||||||||||||||||||||||||
1221 Mopac Expressway | Austin | TX | — | 3,290 | 31,548 | 199 | 3,369 | 31,667 | 35,036 | 2,276 | 2001 | 2006 | 55 | |||||||||||||||||||||||||||||
1177 East Beltline Road | Coppell | TX | 19,873 | 1,516 | 14,895 | 8 | 1,517 | 14,903 | 16,420 | 1,897 | 1998 | 2006 | 42 | |||||||||||||||||||||||||||||
1801 Mopac Expressway | Austin | TX | — | 1,227 | 10,959 | 637 | 1,250 | 11,573 | 12,823 | 926 | 1999 | 2006 | 53 | |||||||||||||||||||||||||||||
Total: | $ | 487,525 | $ | 689,258 | $ | 3,479,060 | $ | 427,296 | $ | 695,408 | $ | 3,900,729 | $ | 4,596,137 | $ | 639,688 | ||||||||||||||||||||||||||
F - 48
December 31, 2008 (in thousands):
2008 | 2007 | 2006 | ||||||||||
Balance at beginning of year | $ | 4,813,563 | $ | 4,927,305 | $ | 2,560,061 | ||||||
Additions: | ||||||||||||
Acquisitions | 122 | 158,399 | 2,370,241 | |||||||||
Capital expenditures/transfers from construction in process | 247,346 | 179,691 | 334,238 | |||||||||
Less: | ||||||||||||
Dispositions | (464,894 | ) | (451,832 | ) | (229,824 | ) | ||||||
Assets transferred to held-for-sale | — | — | (107,411 | ) | ||||||||
Balance at end of year | $ | 4,596,137 | $ | 4,813,563 | $ | 4,927,305 | ||||||
January 1, 2006 to December 31, 2008 (in thousands):
2008 | 2007 | 2006 | ||||||||||
Balance at beginning of year | $ | 558,908 | $ | 515,698 | $ | 390,333 | ||||||
Additions: | ||||||||||||
Depreciation expense — continued operations | 144,631 | 167,160 | 162,503 | |||||||||
Depreciation expense — discontinued operations | 6,494 | 4,748 | 12,305 | |||||||||
Acquisitions | — | — | 1,037 | |||||||||
Less: | ||||||||||||
Dispositions | (70,345 | ) | (128,698 | ) | (44,430 | ) | ||||||
Assets transferred to held-for-sale | — | — | (6,050 | ) | ||||||||
Balance at end of year | $ | 639,688 | $ | 558,908 | $ | 515,698 | ||||||
F - 49
Philadelphia, Pennsylvania
March 2, 2009
F - 50
CONSOLIDATED BALANCE SHEETS
(in thousands, except unit and per unit information)
December 31, | ||||||||
2008 | 2007 | |||||||
Real estate investments: | ||||||||
Rental properties | $ | 4,596,137 | $ | 4,813,563 | ||||
Accumulated depreciation | (639,688 | ) | (558,908 | ) | ||||
Operating real estate investments, net | 3,956,449 | 4,254,655 | ||||||
Construction-in-progress | 121,402 | 331,973 | ||||||
Land inventory | 112,699 | 70,297 | ||||||
Total real estate invesmtents, net | 4,190,550 | 4,656,925 | ||||||
Cash and cash equivalents | 3,924 | 5,600 | ||||||
Cash in escrow | 31,385 | — | ||||||
Accounts receivable, net | 11,762 | 17,057 | ||||||
Accrued rent receivable, net | 86,362 | 83,098 | ||||||
Investment in real estate ventures, at equity | 71,028 | 71,598 | ||||||
Deferred costs, net | 89,866 | 87,123 | ||||||
Intangible assets, net | 145,757 | 218,149 | ||||||
Notes receivable | 48,048 | 10,929 | ||||||
Other assets | 59,008 | 63,620 | ||||||
Total assets | $ | 4,737,690 | $ | 5,214,099 | ||||
LIABILITIES AND BENEFICIARIES’ EQUITY | ||||||||
Mortgage notes payable | $ | 487,525 | $ | 611,898 | ||||
Borrowing under credit facilities | 153,000 | 130,727 | ||||||
Unsecured term loan | 183,000 | 150,000 | ||||||
Unsecured senior notes, net of discounts | 1,930,147 | 2,208,344 | ||||||
Accounts payable and accrued expenses | 74,824 | 76,919 | ||||||
Distributions payable | 29,288 | 42,368 | ||||||
Tenant security deposits and deferred rents | 58,692 | 65,241 | ||||||
Acquired below market leases, net | 47,626 | 67,281 | ||||||
Other liabilities | 63,545 | 30,154 | ||||||
Total liabilities | 3,027,647 | 3,382,932 | ||||||
Commitments and contingencies (Note 20) | ||||||||
Redeemable limited partnership units at redemption value; | ||||||||
2,816,621 and 3,838,229 issued and outstanding in 2008 and 2007, respectively | 21,716 | 68,819 | ||||||
Partners’ equity: | ||||||||
7.50% Series D Preferred Mirror Units; issued and outstanding- 2,000,000 in 2008 and 2007 | 47,912 | 47,912 | ||||||
7.375% Series E Preferred Mirror Units; issued and outstanding- 2,300,000 in 2008 and 2007 | 55,538 | 55,538 | ||||||
General Partnership Capital, 88,158,937 and 87,015,600 units issued and outstanding in 2008 and 2007, respectively | 1,601,882 | 1,660,783 | ||||||
Accumulated other comprehensive loss | (17,005 | ) | (1,885 | ) | ||||
Total partners’ equity | 1,688,327 | 1,762,348 | ||||||
Total liabilities, minority interest, and partners’ equity | $ | 4,737,690 | $ | 5,214,099 | ||||
F - 51
CONSOLIDATED STATEMENTS OF OPERATIONS
(in thousands, except unit and per unit information)
Years ended December 31, | ||||||||||||
2008 | 2007 | 2006 | ||||||||||
Revenue: | ||||||||||||
Rents | $ | 495,849 | $ | 506,026 | $ | 463,336 | ||||||
Tenant reimbursements | 84,129 | 81,166 | 74,126 | |||||||||
Termination fees | 4,800 | 10,053 | 6,616 | |||||||||
Third party management fees, labor reimbursement and leasing | 20,401 | 19,691 | 19,453 | |||||||||
Other | 2,932 | 5,961 | 5,352 | |||||||||
Total revenue | 608,111 | 622,897 | 568,883 | |||||||||
Operating Expenses: | ||||||||||||
Property operating expenses | 167,033 | 168,544 | 151,154 | |||||||||
Real estate taxes | 61,097 | 59,863 | 55,616 | |||||||||
Third party management expenses | 8,965 | 10,361 | 10,675 | |||||||||
Depreciation and amortization | 205,905 | 223,227 | 210,420 | |||||||||
Administrative expenses | 23,002 | 27,938 | 30,340 | |||||||||
Provision for impairment on land inventory | 10,841 | — | — | |||||||||
Total operating expenses | 476,843 | 489,933 | 458,205 | |||||||||
Operating income | 131,268 | 132,964 | 110,678 | |||||||||
Other Income (Expense): | ||||||||||||
Interest income | 1,839 | 4,018 | 9,489 | |||||||||
Interest expense | (142,770 | ) | (157,178 | ) | (165,607 | ) | ||||||
Interest expense — Deferred financing costs | (5,450 | ) | (4,496 | ) | (4,607 | ) | ||||||
Loss on settlement of treasury lock agreements | — | (3,698 | ) | — | ||||||||
Equity in income of real estate ventures | 8,447 | 6,955 | 2,165 | |||||||||
Net gain on sale of interests in depreciated real estate | — | 40,498 | — | |||||||||
Net (loss) gain on sale of interests in undepreciated real estate | (24 | ) | 421 | 14,190 | ||||||||
Gain on termination of purchase contract | — | — | 3,147 | |||||||||
Gain on early extinguishment of debt | 20,664 | — | — | |||||||||
Income (loss) before minority interest | 13,974 | 19,484 | (30,545 | ) | ||||||||
Minority interest — partners’ share of consolidated real estate ventures | (127 | ) | (465 | ) | 270 | |||||||
Income (loss) from continuing operations | 13,847 | 19,019 | (30,275 | ) | ||||||||
Discontinued operations: | ||||||||||||
Income from discontinued operations | 9,339 | 14,081 | 22,201 | |||||||||
Net gain on disposition of discontinued operations | 28,497 | 25,743 | 20,243 | |||||||||
Provision for impairment | (6,850 | ) | — | — | ||||||||
Minority interest — partners’ share of consolidated real estate ventures | — | — | (2,239 | ) | ||||||||
Income from discontinued operations | 30,986 | 39,824 | 40,205 | |||||||||
Net income | 44,833 | 58,843 | 9,930 | |||||||||
Income allocated to Preferred Shares | (7,992 | ) | (7,992 | ) | (7,992 | ) | ||||||
Income allocated to Common Partnership Units | $ | 36,841 | $ | 50,851 | $ | 1,938 | ||||||
Basic earnings per Common Partnership Units: | ||||||||||||
Continuing operations | $ | 0.07 | $ | 0.12 | $ | (0.41 | ) | |||||
Discontinued operations | 0.34 | 0.44 | 0.43 | |||||||||
$ | 0.41 | $ | 0.56 | $ | 0.02 | |||||||
Diluted earnings per Common Partnership Units: | ||||||||||||
Continuing operations | $ | 0.07 | $ | 0.12 | $ | (0.41 | ) | |||||
Discontinued operations | 0.34 | 0.44 | 0.43 | |||||||||
$ | 0.41 | $ | 0.56 | $ | 0.02 | |||||||
Basic weighted average common partnership units outstanding | 90,951,455 | 91,170,209 | 93,703,601 | |||||||||
Diluted weighted average common partnership units outstanding | 90,960,195 | 91,219,337 | 94,222,125 |
F - 52
CONSOLIDATED STATEMENTS OF OTHER COMPREHENSIVE (LOSS) INCOME
(in thousands)
Years ended December 31, | ||||||||||||
2008 | 2007 | 2006 | ||||||||||
Net income | $ | 44,833 | $ | 58,843 | $ | 9,930 | ||||||
Other comprehensive income: | ||||||||||||
Unrealized gain (loss) on derivative financial instruments | (15,288 | ) | (3,600 | ) | 1,330 | |||||||
Less: minority interest — consolidated real estate venture partner’s share of unrealized gain (loss) on derivative financial instruments | — | (302 | ) | |||||||||
Settlement of treasury locks | (3,860 | ) | — | |||||||||
Settlement of forward starting swaps | 1,148 | 3,266 | ||||||||||
Reclassification of realized (gains)/losses on derivative financial instruments to operations, net | (80 | ) | 3,436 | 122 | ||||||||
Unrealized gain (loss) on available-for-sale securities | 248 | (585 | ) | 328 | ||||||||
Total other comprehensive income (loss) | (15,120 | ) | (3,461 | ) | 4,744 | |||||||
Comprehensive income | $ | 29,713 | $ | 55,382 | $ | 14,674 | ||||||
F - 53
CONSOLIDATED STATEMENT OF PARTNERS’ EQUITY
For the years ended December 31, 2008, 2007 and 2006
(in thousands, except Units)
Series D Preferred Mirror | Series E Preferred Mirror | Accumulated Other | Total | |||||||||||||||||||||||||||||
Units | Units | General Partner Capital | Comprehensive | Partner’s | ||||||||||||||||||||||||||||
Units | Amount | Units | Amount | Units | Amount | Income | Equity | |||||||||||||||||||||||||
Balance, December 31, 2005 | 2,000,000 | 47,912 | 2,300,000 | 55,538 | 56,179,075 | 988,485 | (3,169 | ) | 1,088,766 | |||||||||||||||||||||||
Net income | — | — | — | — | — | 9,930 | — | 9,930 | ||||||||||||||||||||||||
Other comprehensive income: | — | — | — | — | — | — | 4,745 | 4,745 | ||||||||||||||||||||||||
Repurchase of common partnership units | — | — | — | — | (3,009,200 | ) | (94,443 | ) | — | (94,443 | ) | |||||||||||||||||||||
Conversion of LP units to common shares | — | — | — | — | 14,700 | 488 | — | 488 | ||||||||||||||||||||||||
Issuance of common partnership units | — | — | — | — | 34,542,151 | 1,021,918 | — | 1,021,918 | ||||||||||||||||||||||||
Vesting of restricted stock | — | — | — | — | 81,142 | 1,813 | — | 1,813 | ||||||||||||||||||||||||
Restricted stock amortization | — | — | — | — | — | 1,487 | — | 1,487 | ||||||||||||||||||||||||
Outperformance plan amortization | — | — | — | — | — | 548 | — | 548 | ||||||||||||||||||||||||
Issuance of bonus shares | — | — | — | — | 3,257 | 368 | — | 368 | ||||||||||||||||||||||||
Exercise of warrants/options to purchase general partnership units | — | — | — | — | 515,916 | 11,040 | — | 11,040 | ||||||||||||||||||||||||
Repayment of employee stock loans | — | — | — | — | — | 371 | — | 371 | ||||||||||||||||||||||||
Adjustment of redeemable partnership units to liquidation value at period end | — | — | — | — | — | (25,614 | ) | — | (25,614 | ) | ||||||||||||||||||||||
Distributions to Preferred Mirror Units | — | — | — | — | — | (7,992 | ) | — | (7,992 | ) | ||||||||||||||||||||||
Distributions to general partnership unit holder | — | — | — | — | — | (155,834 | ) | — | (155,834 | ) | ||||||||||||||||||||||
Balance, December 31, 2006 | 2,000,000 | 47,912 | 2,300,000 | 55,538 | 88,327,041 | 1,752,565 | 1,576 | 1,857,591 | ||||||||||||||||||||||||
Net income | — | — | — | — | — | 58,843 | — | 58,843 | ||||||||||||||||||||||||
Other comprehensive income: | — | — | — | — | — | — | (3,461 | ) | (3,461 | ) | ||||||||||||||||||||||
Repurchase of common partnership units in treasury and for deferred comp plan | — | — | — | — | (1,780,600 | ) | (59,408 | ) | — | (59,408 | ) | |||||||||||||||||||||
Common partnership units used for deferred compensation plan | — | — | — | — | 172,565 | 5,890 | — | 5,890 | ||||||||||||||||||||||||
Conversion of LP units to common shares | — | — | — | — | 21,951 | 716 | — | 716 | ||||||||||||||||||||||||
Vesting of restricted units | — | — | — | — | 66,086 | 402 | — | 402 | ||||||||||||||||||||||||
Restricted stock amortization | — | — | — | — | — | 1,974 | — | 1,974 | ||||||||||||||||||||||||
Common partnership units cancellation | — | — | — | — | (915 | ) | — | — | — | |||||||||||||||||||||||
Outperformance plan amortization | — | — | — | — | — | 1,339 | — | 1,339 | ||||||||||||||||||||||||
Trustee fees paid in shares | — | — | — | — | 1,664 | 55 | — | 55 | ||||||||||||||||||||||||
Exercise of options | — | — | — | — | 206,893 | 7,837 | — | 7,837 | ||||||||||||||||||||||||
Minority interest reclassification | — | — | — | — | — | (2,828 | ) | — | (2,828 | ) | ||||||||||||||||||||||
Adjustment of redeemable partnership units to liquidation value at period end | — | — | — | — | — | 55,170 | — | 55,170 | ||||||||||||||||||||||||
Distributions to Preferred Mirror Units | — | — | — | — | — | (7,992 | ) | — | (7,992 | ) | ||||||||||||||||||||||
Distributions to general partnership unit holder | — | — | — | — | — | (153,780 | ) | — | (153,780 | ) | ||||||||||||||||||||||
Balance, December 31, 2007 | 2,000,000 | 47,912 | 2,300,000 | 55,538 | 87,014,685 | 1,660,783 | (1,885 | ) | 1,762,348 | |||||||||||||||||||||||
Net income | — | — | — | — | — | 44,833 | — | 44,833 | ||||||||||||||||||||||||
Other comprehensive income: | — | — | — | — | — | — | (15,120 | ) | (15,120 | ) | ||||||||||||||||||||||
Deferred compensation obligation | — | — | — | — | 44,286 | 710 | — | 710 | ||||||||||||||||||||||||
Conversion of LP units to common shares | — | — | — | — | 1,021,608 | 26,729 | — | 26,729 | ||||||||||||||||||||||||
Share choice plan | — | — | — | — | — | (49 | ) | — | (49 | ) | ||||||||||||||||||||||
Common partnership units cancellation | — | — | — | — | (4,419 | ) | (33 | ) | — | (33 | ) | |||||||||||||||||||||
Vesting of restricted units | — | — | — | — | 77,191 | 326 | — | 326 | ||||||||||||||||||||||||
Restricted stock amortization | — | — | — | — | — | 2,887 | — | 2,887 | ||||||||||||||||||||||||
Outperformance plan amortization | — | — | — | — | — | 989 | — | 989 | ||||||||||||||||||||||||
Option amortization | — | — | — | — | — | 336 | 336 | |||||||||||||||||||||||||
Trustee fees paid in shares | — | — | — | — | 5,586 | 155 | — | 155 | ||||||||||||||||||||||||
Adjustment of redeemable partnership units to liquidation value at period end | — | — | — | — | — | 14,968 | — | 14,968 | ||||||||||||||||||||||||
Distributions to Preferred Mirror Units | — | — | — | — | — | (7,992 | ) | — | (7,992 | ) | ||||||||||||||||||||||
Distributions to general partnership unit holder | — | — | — | — | — | (142,760 | ) | — | (142,760 | ) | ||||||||||||||||||||||
Balance, December 31, 2008 | 2,000,000 | $ | 47,912 | 2,300,000 | $ | 55,538 | 88,158,937 | $ | 1,601,882 | $ | (17,005 | ) | $ | 1,688,327 | ||||||||||||||||||
F - 54
Years ended December 31, | |||||||||||||||
2008 | 2007 | 2006 | |||||||||||||
Cash flows from operating activities: | |||||||||||||||
Net income | $ | 44,833 | $ | 58,843 | $ | 9,930 | |||||||||
Adjustments to reconcile net income to net cash from operating activities: | |||||||||||||||
Depreciation | 158,234 | 179,724 | 186,454 | ||||||||||||
Amortization: | |||||||||||||||
Deferred financing costs | 5,450 | 4,497 | 4,607 | ||||||||||||
Deferred leasing costs | 16,561 | 15,672 | 12,258 | ||||||||||||
Acquired above (below) market leases, net | (8,104 | ) | (12,225 | ) | (9,034 | ) | |||||||||
Acquired lease intangibles | 40,663 | 51,669 | 66,317 | ||||||||||||
Deferred compensation costs | 4,522 | 4,672 | 3,447 | ||||||||||||
Straight-line rent | (16,543 | ) | (28,304 | ) | (31,326 | ) | |||||||||
Provision for doubtful accounts | 6,769 | 3,147 | 3,510 | ||||||||||||
Provision for impairment of discontinued operations | 6,850 | — | — | ||||||||||||
Provision for impairment on land inventory | 10,841 | — | — | ||||||||||||
Real estate venture income in excess of distributions | (808 | ) | (55 | ) | (15 | ) | |||||||||
Net gain on sale of interests in real estate | (28,473 | ) | (66,662 | ) | (34,433 | ) | |||||||||
Gain on termination of purchase contract | — | — | (3,147 | ) | |||||||||||
Gain on early extinguishment of debt | (20,664 | ) | — | — | |||||||||||
Minority interest | 127 | 465 | 1,969 | ||||||||||||
Contributions from historic tax credit transaction, net of deferred costs | 7,952 | — | — | ||||||||||||
Contributions from new market tax credit transaction, net of deferred costs | 8,965 | — | — | ||||||||||||
Changes in assets and liabilities: | |||||||||||||||
Accounts receivable | 3,020 | 6,448 | 1,365 | ||||||||||||
Other assets | 3,683 | (1,370 | ) | (7,836 | ) | ||||||||||
Accounts payable and accrued expenses | (2,160 | ) | (11,091 | ) | (744 | ) | |||||||||
Tenant security deposits and deferred rents | (827 | ) | 12,634 | 29,209 | |||||||||||
Other liabilities | (9,557 | ) | 6,328 | 5,768 | |||||||||||
Net cash from operating activities | 231,334 | 224,392 | 238,299 | ||||||||||||
Cash flows from investing activities: | |||||||||||||||
Acquisition of Prentiss | — | — | (935,856 | ) | |||||||||||
Acquisition of properties | — | (88,890 | ) | (231,244 | ) | ||||||||||
Acquisition of minority interest in consolidated real estate venture | — | (63,732 | ) | — | |||||||||||
Sales of properties, net | 370,087 | 472,590 | 347,652 | ||||||||||||
Proceeds from termination of purchase contract | — | — | 3,147 | ||||||||||||
Capital expenditures | (146,174 | ) | (267,103 | ) | (242,516 | ) | |||||||||
Investment in marketable securities | — | — | 181,556 | ||||||||||||
Investment in unconsolidated Real Estate Ventures | (934 | ) | (897 | ) | (753 | ) | |||||||||
Escrowed cash | (31,385 | ) | — | — | |||||||||||
Cash distributions from unconsolidated Real Estate Ventures in excess of equity in income | 2,311 | 3,711 | 3,762 | ||||||||||||
Leasing costs | (29,450 | ) | (16,104 | ) | (38,561 | ) | |||||||||
Net cash from (used in) investing activities | 164,455 | 39,575 | (912,813 | ) |
F - 55
Years ended December 31, | |||||||||||||||
2008 | 2007 | 2006 | |||||||||||||
Cash flows from financing activities: | |||||||||||||||
Proceeds from Credit Facility borrowings | 514,000 | 959,602 | 726,000 | ||||||||||||
Repayments of Credit Facility borrowings | (491,727 | ) | (888,875 | ) | (756,000 | ) | |||||||||
Proceeds from mortgage notes payable | — | — | 20,520 | ||||||||||||
Repayments of mortgage notes payable | (25,155 | ) | (272,027 | ) | (213,338 | ) | |||||||||
Proceeds from unsecured term loan | 33,000 | 150,000 | 750,000 | ||||||||||||
Repayments of term loan | — | — | (750,000 | ) | |||||||||||
Proceeds from unsecured notes | — | 300,000 | 1,193,217 | ||||||||||||
Repayments of unsecured notes | (257,964 | ) | (299,925 | ) | — | ||||||||||
Net settlement of of hedge transactions | — | (2,712 | ) | 3,266 | |||||||||||
Repayments on employee stock loans | — | — | 371 | ||||||||||||
Debt financing costs | (278 | ) | (4,474 | ) | (14,319 | ) | |||||||||
Exercise of stock options | — | 6,011 | 11,414 | ||||||||||||
Repurchases of common shares and minority interest units | — | (59,426 | ) | (94,472 | ) | ||||||||||
Distributions paid to preferred and common partnership unitholders | (162,882 | ) | (162,045 | ) | (150,816 | ) | |||||||||
Distributions to minority interest holders — consolidated real estate ventures | (6,459 | ) | (9,875 | ) | (33,124 | ) | |||||||||
Net cash used in (from) financing activities | (397,465 | ) | (283,746 | ) | 692,719 | ||||||||||
Increase (decrease) in cash and cash equivalents | (1,676 | ) | (19,779 | ) | 18,205 | ||||||||||
Cash and cash equivalents at beginning of period | 5,600 | 25,379 | 7,174 | ||||||||||||
Cash and cash equivalents at end of period | $ | 3,924 | $ | 5,600 | $ | 25,379 | |||||||||
Supplemental disclosure: | |||||||||||||||
Cash paid for interest, net of capitalized interest | $ | 178,725 | $ | 182,790 | $ | 154,258 | |||||||||
Supplemental disclosure of non-cash activity: | |||||||||||||||
Note receivable issued in the Northern California transaction at its present value | 37,100 | — | — | ||||||||||||
Debt assumed by the purchaser in the Northern California transaction | 95,300 | — | — | ||||||||||||
Capital expenditures financed through accounts payable as of year end | 9,029 | 7,744 | 22,343 | ||||||||||||
Common shares issued in the Prentiss acquisition | — | — | 1,022,173 | ||||||||||||
Operating Partnership units issued in Prentiss acquisitions | — | — | 64,103 | ||||||||||||
Operating Partnership units issued in property acquistions | — | — | 13,819 | ||||||||||||
Debt, minority interest and other liabilities, net, assumed in the Prentiss acquisition | — | — | 679,520 |
F - 56
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2008, 2007 AND 2006
F - 57
Tax Withholding | Reclassification | |||||||||||||||
As Reported | Adjustment | Adjustment | As Revised | |||||||||||||
Accounts payable and accrued expenses | $ | 80,732 | $ | (568 | ) | $ | (3,245 | ) | $ | 76,919 | ||||||
Deferred compensation payable in common partnership units | — | — | — | — | ||||||||||||
Common partnership units in grantor trust | — | — | — | — | ||||||||||||
General Partnership Capital | $ | 1,656,970 | $ | 568 | $ | 3,245 | $ | 1,660,783 |
F - 58
The cost of operating properties reflects their purchase price or development cost. Costs incurred for the acquisition and renovation of an operating property are capitalized to the Partnership’s investment in that property. Ordinary repairs and maintenance are expensed as incurred; major replacements and betterments, which improve or extend the life of the asset, are capitalized and depreciated over their estimated useful lives. Fully-depreciated assets are removed from the accounts.
F - 59
F - 60
F - 61
F - 62
F - 63
F - 64
F - 65
Fair Value Measurements at Reporting | ||||||||||||||||
Date Using: | ||||||||||||||||
Quoted Prices in | ||||||||||||||||
Active Markets for | Significant Other | Unobservable | ||||||||||||||
December 31, | Identical Assets | Observable Inputs | Inputs | |||||||||||||
Description | 2008 | (Level 1) | (Level 2) | (Level 3) | ||||||||||||
Assets: | ||||||||||||||||
Available-for-Sale Securities | $ | 423 | $ | 423 | $ | — | — | |||||||||
Liabilities: | ||||||||||||||||
Interest Rate Swaps | $ | 10,985 | — | $ | 10,985 | — | ||||||||||
Forward Starting Interest Rate Swaps | 7,481 | — | 7,481 | — | ||||||||||||
$ | 18,466 | $ | — | $ | 18,466 | $ | — |
• | Non-financial assets and liabilities initially measured at fair value in an acquisition or business combination that are not remeasured at least annually at fair value | ||
• | Long-lived assets measured at fair value due to an impairment under Statement of Financial Accounting Standards No. 144,“Accounting for the Impairment or Disposal of Long-Lived Assets” | ||
• | Asset retirement obligations initially measured at fair value under Statement of Financial Accounting Standards No. 143,“Accounting for Asset Retirement Obligations” |
F - 66
F - 67
December 31, | ||||||||
2008 | 2007 | |||||||
(amounts in thousands) | ||||||||
Land | $ | 695,408 | $ | 727,979 | ||||
Building and improvements | 3,481,289 | 3,672,638 | ||||||
Tenant improvements | 419,440 | 412,946 | ||||||
$ | 4,596,137 | $ | 4,813,563 | |||||
F - 68
F - 69
F - 70
Partnership’s Share | ||||||||||||||||||||||||
of 2008 Real | Real Estate | Current | ||||||||||||||||||||||
Ownership | Carrying | Estate Venture | Venture | Interest | Debt | |||||||||||||||||||
Percentage (1) | Amount | Income (Loss) | Debt at 100% | Rate | Maturity | |||||||||||||||||||
Two Tower Bridge Associates | 35 | % | $ | 1,581 | $ | 43 | $ | 15,794 | 5.90 | % | May-13 | |||||||||||||
Seven Tower Bridge Associates | 10 | % | 552 | — | — | N/A | N/A | |||||||||||||||||
Eight Tower Bridge Associates | 5.5 | % | (142 | ) | 55 | 70,148 | L+2.35 | % | May-09 | |||||||||||||||
1000 Chesterbrook Boulevard | 50 | % | 1,969 | 514 | 25,964 | 6.88 | % | Nov-11 | ||||||||||||||||
PJP Building Two, LC | 30 | % | 203 | 101 | 4,903 | 6.12 | % | Nov-23 | ||||||||||||||||
PJP Building Three, LC | 25 | % | (26 | ) | — | — | N/A | N/A | ||||||||||||||||
PJP Building Five, LC | 25 | % | 135 | 99 | 6,239 | 6.47 | % | Aug-19 | ||||||||||||||||
PJP Building Six, LC | 25 | % | 85 | 64 | 9,389 | 6.08 | % | Apr-23 | ||||||||||||||||
PJP Building Seven, LC | 25 | % | 75 | 8,684 | L+1.75 | % | Oct-10 | |||||||||||||||||
Macquarie BDN Christina LLC | 20 | % | 3,186 | 1,233 | 74,500 | 4.62 | % | Mar-09 | ||||||||||||||||
Broadmoor Austin Associates | 50 | % | 62,759 | 1,011 | 100,207 | 5.79 | % | Apr-11 | ||||||||||||||||
Residence Inn Tower Bridge | 50 | % | 651 | 610 | 14,480 | 5.63 | % | Feb-16 | ||||||||||||||||
G&I Interchange Office LLC (DRA) (2) | 20 | % | — | 922 | 184,000 | 5.78 | % | Jan-15 | ||||||||||||||||
Invesco, L.P. (3) | 35 | % | — | 615 | — | N/A | N/A | |||||||||||||||||
Five Tower Bridge Associates (4) | 15 | % | — | 3,180 | N/A | N/A | N/A | |||||||||||||||||
$ | 71,028 | $ | 8,447 | $ | 514,308 | |||||||||||||||||||
(1) | Ownership percentage represents the Partnership’s entitlement to residual distributions after payments of priority returns, where applicable. | |
(2) | See Note 3 — Real Estate Investments for description of formation of the Venture. The Partnership retained a 20% interest and received distributions from financing in excess of its basis. The Partnership has no commitment to fund and no expectation of operating losses, accordingly, the Partnership’s carrying value has not been reduced below zero. The income recognized for the year ended December 31, 2008 relates to distributions received from the Venture. The amount is shown gross of the elimination of 20% portion of revenues we received for management fees of $0.4 million as of December 31, 2008. | |
(3) | The Partnership’s interest consists solely of a residual profits interest. This distribution represents the Partnership’s final distribution from the Venture and, therefore, it is no longer included in our total real estate venture count. | |
(4) | The Partnership’s share of 2008 real estate venture income represents the payout of the Partnership’s interest in the Venture upon the sale of Five Tower Bridge which occurred on October 16, 2008. |
December 31, | ||||||||
2008 | 2007 | |||||||
Net property | $ | 554,424 | $ | 587,537 | ||||
Other assets | 96,278 | 113,268 | ||||||
Other Liabilities | 39,384 | 41,459 | ||||||
Debt | 514,308 | 538,766 | ||||||
Equity | 97,006 | 120,581 | ||||||
Partnership’s share of equity (Partnership’s basis) | 71,028 | 71,598 |
Year ended December 31, | ||||||||||||
2008 | 2007 | 2006 | ||||||||||
Revenue | $ | 105,896 | $ | 75,541 | $ | 70,381 | ||||||
Operating expenses | 38,036 | 25,724 | 26,878 | |||||||||
Interest expense, net | 30,585 | 21,442 | 21,711 | |||||||||
Depreciation and amortization | 34,848 | 15,526 | 17,808 | |||||||||
Net income | 2,427 | 12,849 | 5,176 | |||||||||
Partnership’s share of income (Partnership’s basis) | 8,447 | 6,955 | 2,165 |
F - 71
2009 | $ | 157,353 | ||
2010 | 22,293 | |||
2011 | 109,161 | |||
2012 | 3,635 | |||
2013 | 1,936 | |||
Thereafter | 319,930 | |||
$ | 514,308 | |||
December 31, 2008 | ||||||||||||
Accumulated | Deferred Costs, | |||||||||||
Total Cost | Amortization | net | ||||||||||
Leasing Costs | $ | 115,262 | $ | (39,528 | ) | $ | 75,734 | |||||
Financing Costs | 25,709 | (11,577 | ) | 14,132 | ||||||||
Total | $ | 140,971 | $ | (51,105 | ) | $ | 89,866 | |||||
December 31, 2007 | ||||||||||||
Accumulated | Deferred Costs, | |||||||||||
Total Cost | Amortization | net | ||||||||||
Leasing Costs | $ | 99,077 | $ | (31,259 | ) | $ | 67,818 | |||||
Financing Costs | 27,597 | (8,292 | ) | 19,305 | ||||||||
Total | $ | 126,674 | $ | (39,551 | ) | $ | 87,123 | |||||
F - 72
December 31, 2008 | ||||||||||||
Accumulated | Deferred Costs, | |||||||||||
Total Cost | Amortization | net | ||||||||||
In-place lease value | $ | 145,518 | $ | (71,138 | ) | $ | 74,380 | |||||
Tenant relationship value | 103,485 | (40,835 | ) | 62,650 | ||||||||
Above market leases acquired | 23,351 | (14,624 | ) | 8,727 | ||||||||
Total | $ | 272,354 | $ | (126,597 | ) | $ | 145,757 | |||||
Below market leases acquired | $ | 82,950 | $ | (35,324 | ) | $ | 47,626 | |||||
December 31, 2008 | ||||||||||||
Accumulated | Deferred Costs, | |||||||||||
Total Cost | Amortization | net | ||||||||||
In-place lease value | $ | 180,456 | $ | (65,742 | ) | $ | 114,714 | |||||
Tenant relationship value | 121,094 | (32,895 | ) | 88,199 | ||||||||
Above market leases acquired | 29,337 | (14,101 | ) | 15,236 | ||||||||
Total | $ | 330,887 | $ | (112,738 | ) | $ | 218,149 | |||||
Below market leases acquired | $ | 103,825 | $ | (36,544 | ) | $ | 67,281 | |||||
Assets | Liabilities | |||||||
2009 | $ | 36,833 | $ | 10,168 | ||||
2010 | 30,225 | 8,414 | ||||||
2011 | 23,227 | 7,085 | ||||||
2012 | 17,788 | 6,335 | ||||||
2013 | 12,766 | 5,895 | ||||||
Thereafter | 24,918 | 9,729 | ||||||
Total | $ | 145,757 | $ | 47,626 | ||||
F - 73
Effective | ||||||||||||
December 31, | December 31, | Interest | Maturity | |||||||||
Property / Location | 2008 | 2007 | Rate | Date | ||||||||
MORTGAGE DEBT: | ||||||||||||
400 Commerce Drive | $ | — | $ | 11,575 | 7.12% | Jun-08 | ||||||
Two Logan Square | 68,808 | 70,124 | 5.78% | (a) | Jul-09 | |||||||
200 Commerce Drive | 5,684 | 5,765 | 7.12% | (a) | Jan-10 | |||||||
1333 Broadway | — | 23,997 | 5.54% | (b) | May-10 | |||||||
1 Kaiser Plaza (The Ordway) | — | 45,509 | 5.29% | (b) | Aug-10 | |||||||
1901 Harrison Stree (World Savings Center) | — | 27,142 | 5.29% | (b) | Nov-10 | |||||||
Plymouth Meeting Exec. | 42,785 | 43,470 | 7.00% | (a) | Dec-10 | |||||||
Four Tower Bridge | 10,404 | 10,518 | 6.62% | Feb-11 | ||||||||
Arboretum I, II, III & V | 21,657 | 22,225 | 7.59% | Jul-11 | ||||||||
Midlantic Drive/Lenox Drive/DCC I | 59,784 | 61,276 | 8.05% | Oct-11 | ||||||||
Research Office Center | 40,791 | 41,527 | 5.30% | (a) | Oct-11 | |||||||
Concord Airport Plaza | 36,617 | 37,570 | 5.55% | (a) | Jan-12 | |||||||
Six Tower Bridge | 14,185 | 14,472 | 7.79% | Aug-12 | ||||||||
Newtown Square/Berwyn Park/Libertyview | 60,910 | 62,125 | 7.25% | May-13 | ||||||||
Coppell Associates | 3,273 | 3,512 | 6.89% | Dec-13 | ||||||||
Southpoint III | 3,863 | 4,426 | 7.75% | Apr-14 | ||||||||
Tysons Corner | 99,529 | 100,000 | 5.36% | (a) | Aug-15 | |||||||
Coppell Associates | 16,600 | 16,600 | 5.75% | Feb-16 | ||||||||
Principal balance outstanding | 484,890 | 601,833 | ||||||||||
Plus: unamortized fixed-rate debt premiums, net | 2,635 | 10,065 | ||||||||||
Total mortgage indebtedness | $ | 487,525 | $ | 611,898 | ||||||||
UNSECURED DEBT: | ||||||||||||
Sweep Agreement Line | — | 10,727 | Libor+1.60% | Apr-09 | ||||||||
Private Placement Notes due 2008 | — | 113,000 | 4.34% | Dec-08 | ||||||||
2009 Five Year Notes | 196,680 | 275,000 | 4.62% | Nov-09 | ||||||||
Bank Term Loan | 183,000 | 150,000 | Libor+0.80% | Oct-10 (c) | ||||||||
2010 Five Year Notes | 275,545 | 300,000 | 5.61% | Dec-10 | ||||||||
Credit Facility | 153,000 | 120,000 | Libor+0.725% | Jun-11 (c) | ||||||||
3.875% Exchangeable Notes | 282,030 | 345,000 | 3.93% | Oct-11 | ||||||||
2012 Six Year Notes | 300,000 | 300,000 | 5.77% | Apr-12 | ||||||||
2014 Ten Year Notes | 250,000 | 250,000 | 5.53% | Nov-14 | ||||||||
2016 Ten Year Notes | 250,000 | 250,000 | 5.95% | Apr-16 | ||||||||
2017 Ten Year Notes | 300,000 | 300,000 | 5.75% | May-17 | ||||||||
Indenture IA (Preferred Trust I) | 27,062 | 27,062 | Libor+1.25% | Mar-35 | ||||||||
Indenture IB (Preferred Trust I) | 25,774 | 25,774 | Libor+1.25% | Apr-35 | ||||||||
Indenture II (Preferred Trust II) | 25,774 | 25,774 | Libor+1.25% | Jul-35 | ||||||||
Principal balance outstanding | 2,268,865 | 2,492,337 | ||||||||||
Plus: unamortized fixed-rate debt discounts, net | (2,718 | ) | (3,266 | ) | ||||||||
Total unsecured indebtedness | $ | 2,266,147 | $ | 2,489,071 | ||||||||
Total Debt Obligations | $ | 2,753,672 | $ | 3,100,969 | ||||||||
(a) | Loans were assumed upon acquisition of the related property. Interest rates presented above reflect the market rate at the time of acquisition. | |
(b) | Loans were assumed in the sale of Northern California assets | |
(c) | These loans may be extended to June 29, 2012 at the Partnership’s discretion. |
Page - 74
F - 75
F - 76
2009 | $ | 274,906 | ||
2010 | 515,397 | |||
2011 | 567,365 | |||
2012 | 351,247 | |||
2013 | 58,545 | |||
Thereafter | 986,295 | |||
Total principal payments | 2,753,755 | |||
Net unamortized premiums/discounts | (83 | ) | ||
Outstanding indebtedness | $ | 2,753,672 | ||
December 31, 2008 | December 31, 2007 | |||||||||||||||
Carrying | Fair | Carrying | Fair | |||||||||||||
Amount | Value | Amount | Value | |||||||||||||
Mortgage payable, net of premiums | $ | 484,890 | $ | 459,519 | $ | 611,898 | $ | 597,287 | ||||||||
Unsecured notes payable, net of discounts | $ | 1,854,186 | $ | 1,152,056 | $ | 2,129,734 | $ | 1,996,475 | ||||||||
Variable Rate Debt Instruments | $ | 414,610 | $ | 398,748 | $ | 367,057 | $ | 348,130 | ||||||||
Notes Receivable | $ | 48,048 | $ | 46,227 | $ | 10,929 | $ | 10,482 |
F - 77
Hedge | Hedge | Notional | Trade | Maturity | ||||||||||||||||||||||||
Product | Type | Designation | Amount | Strike | Date | Date | Fair Value | |||||||||||||||||||||
Swap | Interest Rate | Cash Flow (b) | $ | 78,000 | (a) | 4.709 | % | 9/20/07 | 10/18/10 | $ | 7,204 | |||||||||||||||||
Swap | Interest Rate | Cash Flow (b) | 25,000 | 4.415 | % | 10/19/07 | 10/18/10 | 1,439 | ||||||||||||||||||||
Swap | Interest Rate | Cash Flow (b) | 25,000 | 3.747 | % | 11/26/07 | 10/18/10 | 1,111 | ||||||||||||||||||||
Swap | Interest Rate | Cash Flow (b) | 25,000 | 3.338 | % | 1/4/08 | 12/18/09 | 603 | ||||||||||||||||||||
Swap | Interest Rate | Cash Flow (b) | 25,774 | 2.975 | % | 10/16/08 | 10/30/10 | 628 | ||||||||||||||||||||
Forward Starting Swap | Interest Rate | Cash Flow (c) | 25,000 | 4.770 | % | 1/4/08 | 12/18/19 | 4,079 | ||||||||||||||||||||
Forward Starting Swap | Interest Rate | Cash Flow (c) | 25,000 | 4.423 | % | 3/19/08 | 12/18/19 | 3,402 | ||||||||||||||||||||
$ | 228,774 | $ | 18,466 | |||||||||||||||||||||||||
(a) | - Notional amount accreting up to $155,000 through October 8, 2010. | |
(b) | - Hedging unsecured variable rate debt. | |
(c) | - Future issuance of long-term debt with an expected forward starting date in December 2009. |
F - 78
Years Ended December 31, | ||||||||||||
2008 | 2007 | 2006 | ||||||||||
Revenue: | ||||||||||||
Rents | $ | 40,075 | $ | 69,332 | $ | 140,010 | ||||||
Tenant reimbursements | 1,790 | 5,769 | 11,658 | |||||||||
Termination fees | 25 | 183 | 1,144 | |||||||||
Other | 213 | 380 | 1,301 | |||||||||
Total revenue | 42,103 | 75,664 | 154,113 | |||||||||
Expenses: | ||||||||||||
Property operating expenses | 14,814 | 25,599 | 54,430 | |||||||||
Real estate taxes | 3,822 | 6,676 | 16,113 | |||||||||
Depreciation & amortization | 9,550 | 23,833 | 54,996 | |||||||||
Provision for impairment | 6,850 | — | — | |||||||||
Total operating expenses | 35,036 | 56,108 | 125,539 | |||||||||
Operating income | 7,067 | 19,556 | 28,574 | |||||||||
Interest income | 17 | 22 | 37 | |||||||||
Interest expense | (4,595 | ) | (5,497 | ) | (6,410 | ) | ||||||
Income from discontinued operations before gain on sale of interests in real estate and minority interest | 2,489 | 14,081 | 22,201 | |||||||||
Net gain on sale of interests in real estate | 28,497 | 25,743 | 20,243 | |||||||||
Minority interest — partners’ share of net gain on sale | — | — | (1,757 | ) | ||||||||
Minority interest — partners’ share of consolidated real estate venture | — | — | (482 | ) | ||||||||
Income from discontinued operations | $ | 30,986 | $ | 39,824 | $ | 40,205 | ||||||
F - 79
For the years ended December 31, | ||||||||||||||||||||||||
2008 | 2007 | 2006 | ||||||||||||||||||||||
Basic | Diluted | Basic | Diluted | Basic | Diluted | |||||||||||||||||||
Income (loss) from continuing operations | $ | 13,847 | $ | 13,847 | $ | 19,019 | $ | 19,019 | $ | (30,275 | ) | $ | (30,275 | ) | ||||||||||
Income allocated to Preferred Units | (7,992 | ) | (7,992 | ) | (7,992 | ) | (7,992 | ) | (7,992 | ) | (7,992 | ) | ||||||||||||
Income from continuing operations available to common unitholders | 5,855 | 5,855 | 11,027 | 11,027 | (38,267 | ) | (38,267 | ) | ||||||||||||||||
Income from discontinued operations | 30,986 | 30,986 | 39,824 | 39,824 | 40,205 | 40,205 | ||||||||||||||||||
Income allocated to common unitholders | $ | 36,841 | $ | 36,841 | $ | 50,851 | �� | $ | 50,851 | $ | 1,938 | $ | 1,938 | |||||||||||
Weighted-average units outstanding | 90,951,455 | 90,951,455 | 91,170,209 | 91,170,209 | 93,703,601 | 93,703,601 | ||||||||||||||||||
Contingent securities/Stock based compensation | — | 8,740 | — | 49,128 | — | 518,524 | ||||||||||||||||||
Total weighted-average units outstanding | 90,951,455 | 90,960,195 | 91,170,209 | 91,219,337 | 93,703,601 | 94,222,125 | ||||||||||||||||||
Earnings per Common Partnership Units | ||||||||||||||||||||||||
Continuing operations | $ | 0.07 | $ | 0.07 | $ | 0.12 | $ | 0.12 | $ | (0.41 | ) | $ | (0.41 | ) | ||||||||||
Discontinued operations | 0.34 | 0.34 | 0.44 | 0.44 | 0.43 | 0.43 | ||||||||||||||||||
Total | $ | 0.41 | $ | 0.41 | $ | 0.56 | $ | 0.56 | $ | 0.02 | $ | 0.02 | ||||||||||||
F - 80
F - 81
Weighted | Weighted Average | |||||||||||||||
Average | Remaining Contractual | Aggregate Intrinsic | ||||||||||||||
Shares | Exercise Price | Term (in years) | Value (in 000’s) | |||||||||||||
Outstanding at January 1, 2008 | 1,070,099 | $ | 26.13 | 0.54 | $ | (8,775 | ) | |||||||||
Granted | 1,824,594 | 20.61 | 8.61 | (21,858 | ) | |||||||||||
Exercised | — | — | — | — | ||||||||||||
Forfeited or expired | (1,140,045 | ) | 26.10 | — | — | |||||||||||
Outstanding at December 31, 2008 | 1,754,648 | $ | 20.41 | 9.01 | $ | (22,279 | ) | |||||||||
Vested at December 31, 2008 | 60,224 | $ | 14.71 | 1.83 | $ | (421,388 | ) | |||||||||
Exercisable at December 31, 2008 | 60,224 | $ | 14.71 | 1.83 | $ | (421,388 | ) |
Grant Date | March 20, 2008 | April 8, 2008 | ||||||
Risk-free interest rate | 2.74 | % | 3.03 | % | ||||
Dividend yield | 8.81 | % | 8.52 | % | ||||
Volatility factor | 23.15 | % | 23.22 | % | ||||
Weighted-average expected life | 7 yrs | 7 yrs |
F - 82
Years ended December 31, | ||||||||||||||||||||||||
2007 | 2006 | |||||||||||||||||||||||
Weighted | Weighted | |||||||||||||||||||||||
Average | Average | |||||||||||||||||||||||
Weighted | Remaining | Weighted | Remaining | |||||||||||||||||||||
Average | Contractual | Average | Contractual | |||||||||||||||||||||
Exercise | Term | Exercise | Term | |||||||||||||||||||||
Shares | Price | (in Years) | Shares | Price | (in Years) | |||||||||||||||||||
Outstanding at beginning of year | 1,286,075 | $ | 26.45 | 1.5 | 1,276,722 | $ | 26.82 | |||||||||||||||||
Prentiss options converted to Company options as part of the Prentiss acquisition (See Note 3) | — | $ | 28.80 | 0.87 | 496,037 | $ | 22.00 | |||||||||||||||||
Exercised | (198,495 | ) | $ | 0.00 | 0 | (486,684 | ) | $ | 22.88 | |||||||||||||||
Forfeited/Expired | (17,481 | ) | — | — | — | |||||||||||||||||||
Outstanding at end of year | 1,070,099 | $ | 26.13 | 0.54 | 1,286,075 | $ | 26.45 | 1.50 | ||||||||||||||||
Exercisable at end of year | 1,070,099 | $ | 26.13 | 1,286,075 | $ | 26.45 | ||||||||||||||||||
Weighted | ||||||||
Average Grant | ||||||||
Shares | Date Fair value | |||||||
Non-vested at January 1, 2008 | 409,282 | $ | 31.91 | |||||
Granted | 224,691 | 17.47 | ||||||
Vested | (113,151 | ) | 29.63 | |||||
Forfeited | (45,326 | ) | 23.81 | |||||
Non-vested at December 31, 2008 | 475,496 | $ | 26.21 | |||||
F - 83
Years ended December 31, | ||||||||||||
2008 | 2007 | 2006 | ||||||||||
Common Partnership Unit Distributions: | ||||||||||||
Total distributions per unit | $ | 1.76 | $ | 1.76 | $ | 1.76 | ||||||
Preferred Unit Distributions: | ||||||||||||
Total distributions declared | $ | 7,992,000 | $ | 7,992,000 | $ | 7,992,000 |
F - 84
F - 85
Unrealized Gains | ||||||||||||
(Losses) on | Cash Flow | Accumulated Other | ||||||||||
Securities | Hedges | Comprehensive Loss | ||||||||||
Balance at January 1, 2006 | — | (3,169 | ) | (3,169 | ) | |||||||
Change during year | — | 1,331 | 1,331 | |||||||||
Minority interest — consolidated real estate venture partner’s share of unrealized (gains)/losses on derivative financial instruments | — | (302 | ) | (302 | ) | |||||||
Settlement of forward starting swaps | — | 3,266 | 3,266 | |||||||||
Reclassification adjustments for (gains) losses reclassified into operations | 328 | 122 | 450 | |||||||||
Balance at December 31, 2006 | 328 | 1,248 | 1,576 | |||||||||
Change during year | — | (3,600 | ) | (3,600 | ) | |||||||
Minority interest — consolidated real estate venture partner’s share of unrealized (gains)/losses on derivative financial instruments | — | — | — | |||||||||
Settlement of treasury locks | — | (3,860 | ) | (3,860 | ) | |||||||
Settlement of forward starting swaps | — | 1,148 | 1,148 | |||||||||
Reclassification adjustments for (gains) losses reclassified into operations | (585 | ) | 3,436 | 2,851 | ||||||||
Balance at December 31, 2007 | (257 | ) | (1,628 | ) | (1,885 | ) | ||||||
Change during year | — | (15,288 | ) | (15,288 | ) | |||||||
Minority interest — consolidated real estate venture partner’s share of unrealized (gains)/losses on derivative financial instruments | — | — | — | |||||||||
Settlement of treasury locks | — | — | — | |||||||||
Settlement of forward starting swaps | — | — | — | |||||||||
Reclassification adjustments for (gains) losses reclassified into operations | 248 | (80 | ) | 168 | ||||||||
Balance at December 31, 2008 | $ | (9 | ) | $ | (16,996 | ) | $ | (17,005 | ) | |||
F - 86
F - 87
Metropolitan, | New Jersey | Richmond, | ||||||||||||||||||||||||||||||
Pennsylvania | D.C. | /Delaware | Virginia | California | Austin, Texas | Corporate | Total | |||||||||||||||||||||||||
2008: | ||||||||||||||||||||||||||||||||
Real estate investments, at cost: | ||||||||||||||||||||||||||||||||
Operating properties | $ | 1,734,948 | $ | 1,371,997 | $ | 674,503 | $ | 297,171 | $ | 236,693 | $ | 280,825 | $ | — | $ | 4,596,137 | ||||||||||||||||
Construction-in-progress | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | 121,402 | $ | 121,402 | ||||||||||||||||
Land inventory | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | 112,699 | $ | 112,699 | ||||||||||||||||
Total revenue | $ | 246,615 | $ | 141,931 | $ | 116,432 | $ | 38,047 | $ | 29,585 | $ | 37,371 | $ | (1,870 | ) | $ | 608,111 | |||||||||||||||
Property operating expenses, real estate taxes and third party management expenses | 89,878 | 52,212 | 53,681 | 13,434 | 13,146 | 16,756 | (2,012 | ) | 237,095 | |||||||||||||||||||||||
Net operating income | $ | 156,737 | $ | 89,719 | $ | 62,751 | $ | 24,613 | $ | 16,439 | $ | 20,615 | $ | 142 | $ | 371,016 | ||||||||||||||||
2007: | ||||||||||||||||||||||||||||||||
Real estate investments, at cost: | ||||||||||||||||||||||||||||||||
Operating properties | $ | 1,682,839 | $ | 1,302,833 | $ | 663,503 | $ | 348,310 | $ | 579,121 | $ | 236,957 | $ | — | $ | 4,813,563 | ||||||||||||||||
Construction-in-progress | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | 331,973 | $ | 331,973 | ||||||||||||||||
Land inventory | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | 70,297 | $ | 70,297 | ||||||||||||||||
Total revenue | $ | 274,587 | $ | 134,396 | $ | 115,541 | $ | 31,668 | $ | 30,100 | $ | 37,787 | $ | (1,182 | ) | $ | 622,897 | |||||||||||||||
Property operating expenses, real estate taxes and third party management expenses | 105,062 | 46,772 | 51,911 | 10,762 | 11,053 | 16,375 | (3,167 | ) | 238,768 | |||||||||||||||||||||||
Net operating income | $ | 169,525 | $ | 87,624 | $ | 63,630 | $ | 20,906 | $ | 19,047 | $ | 21,412 | $ | 1,985 | $ | 384,129 | ||||||||||||||||
2006: | ||||||||||||||||||||||||||||||||
Real estate investments, at cost: | ||||||||||||||||||||||||||||||||
Operating properties | $ | 1,814,592 | $ | 1,265,818 | $ | 681,574 | $ | 244,592 | $ | 533,121 | $ | 387,608 | $ | — | $ | 4,927,305 | ||||||||||||||||
Construction-in-progress | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | 217,886 | $ | 217,886 | ||||||||||||||||
Land inventory | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | 110,233 | $ | 110,233 | ||||||||||||||||
Total revenue | $ | 249,281 | $ | 119,807 | $ | 113,104 | $ | 25,767 | $ | 26,036 | $ | 33,586 | $ | 1,302 | $ | 568,883 | ||||||||||||||||
Property operating expenses, real estate taxes and third party management expenses | 100,070 | 40,049 | 48,923 | 8,791 | 8,326 | 11,970 | (684 | ) | 217,445 | |||||||||||||||||||||||
Net operating income | $ | 149,211 | $ | 79,758 | $ | 64,181 | $ | 16,976 | $ | 17,710 | $ | 21,616 | $ | 1,986 | $ | 351,438 | ||||||||||||||||
F - 88
Year Ended December 31, | ||||||||||||
2008 | 2007 | 2006 | ||||||||||
(amounts in thousands) | ||||||||||||
Consolidated net operating income (loss) | $ | 371,016 | $ | 384,129 | $ | 351,438 | ||||||
Less: | ||||||||||||
Interest expense | (142,770 | ) | (157,178 | ) | (165,607 | ) | ||||||
Deferred financing costs | (5,450 | ) | (4,496 | ) | (4,607 | ) | ||||||
Loss on settlement of treasury lock agreements | — | (3,698 | ) | — | ||||||||
Depreciation and amortization | (205,905 | ) | (223,227 | ) | (210,420 | ) | ||||||
Administrative expenses | (23,002 | ) | (27,938 | ) | (30,340 | ) | ||||||
Provision for impairment on land inventory | (10,841 | ) | — | — | ||||||||
Minority interest — partners’ share of consolidated real estate ventures | (127 | ) | (465 | ) | 270 | |||||||
Plus: | ||||||||||||
Interest income | 1,839 | 4,018 | 9,489 | |||||||||
Equity in income of real estate ventures | 8,447 | 6,955 | 2,165 | |||||||||
Net gain on sales of interests in depreciated real estate | — | 40,498 | — | |||||||||
Net (loss) gain on sales of interests in undepreciated real estate | (24 | ) | 421 | 14,190 | ||||||||
Gain on termination of purchase contract | — | 3,147 | ||||||||||
Gain on early extinguishment of debt | 20,664 | — | — | |||||||||
Income (loss) from continuing operations | 13,847 | 19,019 | (30,275 | ) | ||||||||
Income from discontinued operations | 30,986 | 39,824 | 40,205 | |||||||||
Net income | $ | 44,833 | $ | 58,843 | $ | 9,930 | ||||||
F - 89
Year | Minimum Rent | |||
2009 | $ | 474,720 | ||
2010 | 433,705 | |||
2011 | 375,166 | |||
2012 | 316,100 | |||
2013 | 270,740 | |||
Thereafter | 1,205,476 |
2009 | $ | 1,986 | ||
2010 | 2,236 | |||
2011 | 2,318 | |||
2012 | 2,318 | |||
2013 | 2,318 | |||
Thereafter | 290,006 |
F - 90
F - 91
22. | SUMMARY OF QUARTERLY RESULTS (UNAUDITED) |
1st | 2nd | 3rd | 4th | |||||||||||||
Quarter | Quarter | Quarter | Quarter | |||||||||||||
2008: | ||||||||||||||||
Total revenue | $ | 152,572 | $ | 151,973 | $ | 148,815 | $ | 154,751 | ||||||||
Net income | 15,295 | 9,651 | 2,705 | 17,182 | ||||||||||||
Income allocated to Common Partnership Units | 13,297 | 7,653 | 707 | 15,184 | ||||||||||||
Basic earnings per Common Partnership Units | $ | 0.15 | $ | 0.08 | $ | 0.01 | $ | 0.17 | ||||||||
Diluted earnings per Common Partnership Units | $ | 0.15 | $ | 0.08 | $ | 0.01 | $ | 0.17 | ||||||||
2007: | ||||||||||||||||
Total revenue | $ | 149,875 | $ | 150,421 | $ | 163,140 | $ | 159,461 | ||||||||
Net income | 20,006 | 1,154 | 2,433 | 35,250 | ||||||||||||
Income (loss) allocated to Common Partnership Units | 18,008 | (844 | ) | 435 | 33,252 | |||||||||||
Basic earnings (loss) per Common Partnership Units | $ | 0.20 | $ | (0.01 | ) | $ | — | $ | 0.37 | |||||||
Diluted earnings (loss) per Common Partnership Units | $ | 0.20 | $ | (0.01 | ) | $ | — | $ | 0.37 |
F - 92
(in thousands)
Balance at | Balance | |||||||||||||||
Beginning | at End | |||||||||||||||
Description | of Period | Additions | Deductions (1) | of Period | ||||||||||||
Allowance for doubtful accounts: | ||||||||||||||||
Year ended December 31, 2008 | $ | 10,162 | $ | 6,900 | $ | 1,588 | $ | 15,474 | ||||||||
Year ended December 31, 2007 | $ | 9,311 | $ | 2,147 | $ | 1,296 | $ | 10,162 | ||||||||
Year ended December 31, 2006 (2) | $ | 4,877 | $ | 4,434 | $ | — | $ | 9,311 | ||||||||
(1) | Deductions represent amounts that the Partnership had fully reserved for in prior periods and pursuit of collection of such amounts was ceased during the period. | |
(2) | The 2006 additions includes $3.5 million of current year expense and $0.9 million of allowances against receivables assumed in the Prentiss acquisition. |
F - 93
SCHEDULE III
Real Estate and Accumulated Depreciation — December 31, 2008
(in thousands)
Gross Amount at Which Carried | ||||||||||||||||||||||||||||||||||||||||||||||||||
Initial Cost | December 31, 2008 | |||||||||||||||||||||||||||||||||||||||||||||||||
Net | ||||||||||||||||||||||||||||||||||||||||||||||||||
Improvements | Accumulated | |||||||||||||||||||||||||||||||||||||||||||||||||
(Retirements) | Depreciation at | |||||||||||||||||||||||||||||||||||||||||||||||||
Encumberances at | Building and | Since | Building and | December 31, | Year of | Year | Depreciable | |||||||||||||||||||||||||||||||||||||||||||
City | State | December 31, 2008 | Land | Improvements | Acquisition | Land | Improvements | Total (a) | 2008 (b) | Construction | Acquired | Life | ||||||||||||||||||||||||||||||||||||||
PENNSYLVANIA | ||||||||||||||||||||||||||||||||||||||||||||||||||
2929 Arch Street | Philadelphia | PA | — | — | 208,570 | 16,702 | — | 225,272 | 225,272 | 26,224 | 2005 | N/A | 40 | |||||||||||||||||||||||||||||||||||||
130 North 18th Street | Philadelphia | PA | — | 14,496 | 107,736 | 6,661 | 14,473 | 114,420 | 128,893 | 16,140 | 1998 | 2004 | 23 | |||||||||||||||||||||||||||||||||||||
100 North 18th Street | Philadelphia | PA | 68,905 | 16,066 | 100,255 | 4,320 | 16,066 | 104,575 | 120,641 | 16,064 | 1988 | 2004 | 33 | |||||||||||||||||||||||||||||||||||||
150 Radnor Chester Road | Radnor | PA | — | 11,925 | 36,986 | 13,647 | 11,897 | 50,660 | 62,558 | 8,640 | 1983 | 2004 | 29 | |||||||||||||||||||||||||||||||||||||
555 Lancaster Avenue | Radnor | PA | — | 8,014 | 16,508 | 26,846 | 8,609 | 42,759 | 51,368 | 6,811 | 1973 | 2004 | 24 | |||||||||||||||||||||||||||||||||||||
One Radnor Corporate Center | Radnor | PA | — | 7,323 | 28,613 | 11,533 | 7,323 | 40,146 | 47,469 | 4,819 | 1998 | 2004 | 29 | |||||||||||||||||||||||||||||||||||||
201 King of Prussia Road | Radnor | PA | — | 8,956 | 29,811 | 5,580 | 8,949 | 35,398 | 44,347 | 6,843 | 2001 | 2004 | 25 | |||||||||||||||||||||||||||||||||||||
401 Plymouth Road | Plymouth Meeting | PA | — | 6,198 | 16,131 | 15,895 | 6,199 | 32,025 | 38,224 | 7,015 | 2001 | 2000 | 40 | |||||||||||||||||||||||||||||||||||||
Four Radnor Corporate Center | Radnor | PA | — | 5,406 | 21,390 | 8,730 | 5,705 | 29,820 | 35,526 | 4,921 | 1995 | 2004 | 30 | |||||||||||||||||||||||||||||||||||||
Five Radnor Corporate Center | Radnor | PA | — | 6,506 | 25,525 | 1,674 | 6,578 | 27,127 | 33,705 | 3,689 | 1998 | 2004 | 38 | |||||||||||||||||||||||||||||||||||||
101 West Elm Street | W. Conshohocken | PA | — | 6,251 | 25,209 | 1,019 | 6,251 | 26,227 | 32,479 | 2,467 | 1999 | 2005 | 40 | |||||||||||||||||||||||||||||||||||||
4000 Chemical Road | Plymouth Meeting | PA | — | 4,373 | 24,546 | 1 | 4,373 | 24,547 | 28,920 | 207 | 2007 | N/A | 40 | |||||||||||||||||||||||||||||||||||||
Three Radnor Corporate Center | Radnor | PA | — | 4,773 | 17,961 | 1,451 | 4,791 | 19,394 | 24,185 | 3,170 | 1998 | 2004 | 29 | |||||||||||||||||||||||||||||||||||||
640 Freedom Business Center | King Of Prussia | PA | — | 4,222 | 16,891 | 2,331 | 4,222 | 19,222 | 23,444 | 5,931 | 1991 | 1998 | 40 | |||||||||||||||||||||||||||||||||||||
555 Croton Road | King of Prussia | PA | — | 4,486 | 17,943 | 684 | 4,486 | 18,627 | 23,113 | 3,819 | 1999 | 2001 | 40 | |||||||||||||||||||||||||||||||||||||
400 Berwyn Park | Berwyn | PA | — | 2,657 | 4,462 | 15,790 | 2,657 | 20,252 | 22,909 | 5,455 | 1999 | 1999 | 40 | |||||||||||||||||||||||||||||||||||||
630 Allendale Road | King of Prussia | PA | — | 2,836 | 4,028 | 15,499 | 2,636 | 19,727 | 22,363 | 6,497 | 2000 | 2000 | 40 | |||||||||||||||||||||||||||||||||||||
52 Swedesford Square | East Whiteland Twp. | PA | — | 4,241 | 16,579 | 1,110 | 4,241 | 17,689 | 21,930 | 4,964 | 1988 | 1998 | 40 | |||||||||||||||||||||||||||||||||||||
101 Lindenwood Drive | Malvern | PA | — | 4,152 | 16,606 | 1,043 | 4,152 | 17,650 | 21,801 | 3,728 | 1988 | 2001 | 40 | |||||||||||||||||||||||||||||||||||||
610 West Germantown Pike | Plymouth Meeting | PA | 10,825 | 3,651 | 14,514 | 2,583 | 3,651 | 17,097 | 20,748 | 3,321 | 1987 | 2002 | 40 | |||||||||||||||||||||||||||||||||||||
630 West Germantown Pike | Plymouth Meeting | PA | 10,803 | 3,558 | 14,743 | 2,196 | 3,558 | 16,939 | 20,497 | 3,245 | 1988 | 2002 | 40 | |||||||||||||||||||||||||||||||||||||
Two Radnor Corporate Center | Radnor | PA | — | 3,937 | 15,484 | 1,072 | 3,942 | 16,551 | 20,493 | 2,650 | 1998 | 2004 | 29 | |||||||||||||||||||||||||||||||||||||
600 West Germantown Pike | Plymouth Meeting | PA | 11,175 | 3,652 | 15,288 | 1,463 | 3,652 | 16,751 | 20,403 | 3,201 | 1986 | 2002 | 40 | |||||||||||||||||||||||||||||||||||||
620 West Germantown Pike | Plymouth Meeting | PA | 10,952 | 3,572 | 14,435 | 1,904 | 3,572 | 16,338 | 19,911 | 3,746 | 1990 | 2002 | 40 | |||||||||||||||||||||||||||||||||||||
300 Berwyn Park | Berwyn | PA | 12,133 | 2,206 | 13,422 | 3,083 | 2,206 | 16,505 | 18,711 | 6,261 | 1989 | 1997 | 40 | |||||||||||||||||||||||||||||||||||||
200 Barr Harbour Drive | Conshohocken | PA | 14,185 | 2,827 | 15,525 | (71 | ) | 2,827 | 15,454 | 18,281 | 5,716 | 1999 | 2004 | 40 | ||||||||||||||||||||||||||||||||||||
1050 Westlakes Drive | Berwyn | PA | — | 2,611 | 10,445 | 4,841 | — | 17,897 | 17,897 | 3,626 | 1984 | 1999 | 40 | |||||||||||||||||||||||||||||||||||||
1 West Elm Street | W. Conshohocken | PA | — | 3,557 | 14,249 | — | 3,557 | 14,250 | 17,806 | 1,158 | 1999 | 2005 | 40 | |||||||||||||||||||||||||||||||||||||
1200 Swedesford Road | Berwyn | PA | 3,863 | 2,595 | 11,809 | 3,191 | 2,595 | 15,000 | 17,595 | 1,192 | 1994 | 2001 | 40 | |||||||||||||||||||||||||||||||||||||
181 Washington Street | Conshohocken | PA | 10,404 | 2,672 | 14,221 | 609 | 2,673 | 14,829 | 17,502 | 6,076 | 1998 | 2004 | 40 | |||||||||||||||||||||||||||||||||||||
620 Freedom Business Center | King Of Prussia | PA | — | 2,770 | 11,014 | 3,253 | 2,770 | 14,267 | 17,037 | 4,680 | 1986 | 1998 | 40 | |||||||||||||||||||||||||||||||||||||
1000 First Avenue | King Of Prussia | PA | — | 2,772 | 10,936 | 2,937 | 2,772 | 13,873 | 16,645 | 3,840 | 1980 | 1998 | 40 | |||||||||||||||||||||||||||||||||||||
301 Lindenwood Drive | Malvern | PA | — | 2,729 | 10,915 | 2,277 | 2,729 | 13,192 | 15,921 | 3,180 | 1984 | 2001 | 40 | |||||||||||||||||||||||||||||||||||||
1060 First Avenue | King Of Prussia | PA | — | 2,712 | 10,953 | 1,801 | 2,712 | 12,754 | 15,466 | 3,817 | 1987 | 1998 | 40 | |||||||||||||||||||||||||||||||||||||
595 East Swedesford Road | Wayne | PA | — | 2,729 | 10,917 | 1,482 | 2,729 | 12,398 | 15,128 | 1,653 | 1998 | 2003 | 40 | |||||||||||||||||||||||||||||||||||||
1040 First Avenue | King Of Prussia | PA | — | 2,860 | 11,282 | 964 | 2,860 | 12,246 | 15,106 | 3,780 | 1985 | 1998 | 40 | |||||||||||||||||||||||||||||||||||||
1020 First Avenue | King Of Prussia | PA | — | 2,168 | 8,576 | 4,210 | 2,168 | 12,786 | 14,954 | 3,302 | 1984 | 1998 | 40 | |||||||||||||||||||||||||||||||||||||
630 Freedom Business Center | King Of Prussia | PA | — | 2,773 | 11,144 | 995 | 2,773 | 12,139 | 14,912 | 3,879 | 1989 | 1998 | 40 | |||||||||||||||||||||||||||||||||||||
130 Radnor Chester Road | Radnor | PA | — | 2,573 | 8,338 | 3,692 | 2,567 | 12,036 | 14,603 | 1,260 | 1983 | 2004 | 25 | |||||||||||||||||||||||||||||||||||||
170 Radnor Chester Road | Radnor | PA | — | 2,514 | 8,147 | 3,487 | 2,509 | 11,639 | 14,148 | 1,675 | 1983 | 2004 | 25 | |||||||||||||||||||||||||||||||||||||
980 Harvest Drive | Blue Bell | PA | — | 2,079 | 7,821 | 4,235 | 2,079 | 12,057 | 14,135 | 2,780 | 1988 | 2002 | 40 | |||||||||||||||||||||||||||||||||||||
920 Harvest Drive | Blue Bell | PA | — | 2,433 | 9,738 | 1,761 | 2,433 | 11,499 | 13,932 | 3,728 | 1990 | 1998 | 40 | |||||||||||||||||||||||||||||||||||||
200 Berwyn Park | Berwyn | PA | 9,069 | 1,533 | 9,460 | 1,932 | 1,533 | 11,392 | 12,925 | 4,179 | 1987 | 1997 | 40 | |||||||||||||||||||||||||||||||||||||
575 East Swedesford Road | Wayne | PA | — | 2,178 | 8,712 | 1,534 | 2,178 | 10,246 | 12,424 | 1,352 | 1985 | 2003 | 40 | |||||||||||||||||||||||||||||||||||||
1180 Swedesford Road | Berwyn | PA | — | 2,086 | 8,342 | 1,182 | 2,086 | 9,524 | 11,610 | 2,127 | 1987 | 2001 | 40 | |||||||||||||||||||||||||||||||||||||
610 Freedom Business Center | King Of Prussia | PA | — | 2,017 | 8,070 | 722 | 2,017 | 8,792 | 10,809 | 2,798 | 1985 | 1998 | 40 | |||||||||||||||||||||||||||||||||||||
565 East Swedesford Road | Wayne | PA | — | 1,872 | 7,489 | 868 | 1,872 | 8,357 | 10,229 | 1,373 | 1984 | 2003 | 40 | |||||||||||||||||||||||||||||||||||||
1160 Swedesford Road | Berwyn | PA | — | 1,781 | 7,124 | 1,245 | 1,781 | 8,369 | 10,150 | 1,915 | 1986 | 2001 | 40 | |||||||||||||||||||||||||||||||||||||
100 Berwyn Park | Berwyn | PA | 6,633 | 1,180 | 7,290 | 1,568 | 1,180 | 8,858 | 10,038 | 3,462 | 1986 | 1997 | 40 | |||||||||||||||||||||||||||||||||||||
925 Harvest Drive | Blue Bell | PA | — | 1,671 | 6,606 | 1,128 | 1,671 | 7,734 | 9,405 | 2,469 | 1990 | 1998 | 40 | |||||||||||||||||||||||||||||||||||||
650 Park Avenue | King Of Prussia | PA | — | 1,916 | 4,378 | 2,530 | 1,916 | 6,908 | 8,824 | 2,569 | 1968 | 1998 | 40 | |||||||||||||||||||||||||||||||||||||
426 Lancaster Avenue | Devon | PA | — | 1,689 | 6,756 | 369 | 1,689 | 7,126 | 8,814 | 2,299 | 1990 | 1998 | 40 | |||||||||||||||||||||||||||||||||||||
855 Springdale Drive | Exton | PA | — | 838 | 3,370 | 4,289 | 838 | 7,659 | 8,497 | 1,843 | 1986 | 1997 | 40 | |||||||||||||||||||||||||||||||||||||
1100 Cassett Road | Berwyn | PA | — | 1,695 | 6,779 | (0 | ) | 1,695 | 6,779 | 8,474 | 1,314 | 1997 | 2001 | 40 | ||||||||||||||||||||||||||||||||||||
14 Campus Boulevard | Newtown Square | PA | 4,928 | 2,244 | 4,217 | 1,734 | 2,244 | 5,951 | 8,195 | 1,285 | 1998 | 1998 | 40 | |||||||||||||||||||||||||||||||||||||
500 North Gulph Road | King Of Prussia | PA | — | 1,303 | 5,201 | 1,334 | 1,303 | 6,535 | 7,838 | 2,367 | 1979 | 1996 | 40 | |||||||||||||||||||||||||||||||||||||
2240/2250 Butler Pike | Plymouth Meeting | PA | — | 1,104 | 4,627 | 1,578 | 1,104 | 6,206 | 7,309 | 2,512 | 1984 | 1996 | 40 | |||||||||||||||||||||||||||||||||||||
One Progress Drive | Horsham | PA | — | 1,399 | 5,629 | 230 | 1,399 | 5,859 | 7,258 | 2,217 | 1986 | 1996 | 40 | |||||||||||||||||||||||||||||||||||||
585 East Swedesford Road | Wayne | PA | — | 1,350 | 5,401 | 177 | 1,350 | 5,578 | 6,928 | 709 | 1998 | 2003 | 40 | |||||||||||||||||||||||||||||||||||||
412 Creamery Way | Exton | PA | — | 1,195 | 4,779 | 936 | 1,195 | 5,715 | 6,910 | 1,524 | 1999 | 2001 | 40 | |||||||||||||||||||||||||||||||||||||
429 Creamery Way | Exton | PA | — | 1,368 | 5,471 | 19 | 1,368 | 5,490 | 6,858 | 1,089 | 1996 | 2001 | 40 | |||||||||||||||||||||||||||||||||||||
741 First Avenue | King Of Prussia | PA | — | 1,287 | 5,151 | 219 | 1,287 | 5,369 | 6,657 | 1,809 | 1966 | 1998 | 40 | |||||||||||||||||||||||||||||||||||||
440 Creamery Way | Exton | PA | — | 982 | 3,927 | 1,733 | 982 | 5,660 | 6,642 | 1,176 | 1991 | 2001 | 40 | |||||||||||||||||||||||||||||||||||||
875 First Avenue | King Of Prussia | PA | — | 618 | 2,473 | 3,257 | 618 | 5,730 | 6,348 | 1,871 | 1966 | 1998 | 40 | |||||||||||||||||||||||||||||||||||||
17 Campus Boulevard | Newtown Square | PA | 4,818 | 1,108 | 5,155 | 46 | 1,108 | 5,201 | 6,309 | 1,840 | 2001 | 1997 | 40 | |||||||||||||||||||||||||||||||||||||
479 Thomas Jones Way | Exton | PA | — | 1,075 | 4,299 | 923 | 1,075 | 5,223 | 6,297 | 1,107 | 1988 | 2001 | 40 | |||||||||||||||||||||||||||||||||||||
11 Campus Boulevard | Newtown Square | PA | 4,410 | 1,112 | 4,067 | 836 | 1,112 | 4,903 | 6,015 | 1,284 | 1998 | 1999 | 40 | |||||||||||||||||||||||||||||||||||||
500 Enterprise Drive | Horsham | PA | — | 1,303 | 5,188 | (485 | ) | 1,303 | 4,703 | 6,006 | 1,668 | 1990 | 1996 | 40 | ||||||||||||||||||||||||||||||||||||
Philadelphia Marine Center | Philadelphia | PA | — | 532 | 2,196 | 3,029 | 628 | 5,128 | 5,757 | 994 | Various | 1998 | 40 | |||||||||||||||||||||||||||||||||||||
15 Campus Boulevard | Newtown Square | PA | 5,512 | 1,164 | 3,896 | 672 | 1,164 | 4,568 | 5,732 | 945 | 2002 | 2000 | 40 | |||||||||||||||||||||||||||||||||||||
300 Lindenwood Drive | Malvern | PA | — | 848 | 3,394 | 1,362 | 849 | 4,756 | 5,604 | 881 | 1991 | 2001 | 40 |
F - 94
SCHEDULE III
Real Estate and Accumulated Depreciation — December 31, 2008
(in thousands)
Gross Amount at Which Carried | ||||||||||||||||||||||||||||||||||||||||||||||||||
Initial Cost | December 31, 2008 | |||||||||||||||||||||||||||||||||||||||||||||||||
Net | ||||||||||||||||||||||||||||||||||||||||||||||||||
Improvements | Accumulated | |||||||||||||||||||||||||||||||||||||||||||||||||
(Retirements) | Depreciation at | |||||||||||||||||||||||||||||||||||||||||||||||||
Encumberances at | Building and | Since | Building and | December 31, | Year of | Year | Depreciable | |||||||||||||||||||||||||||||||||||||||||||
City | State | December 31, 2008 | Land | Improvements | Acquisition | Land | Improvements | Total (a) | 2008 (b) | Construction | Acquired | Life | ||||||||||||||||||||||||||||||||||||||
436 Creamery Way | Exton | PA | — | 994 | 3,978 | 555 | 994 | 4,532 | 5,527 | 939 | 1991 | 2001 | 40 | |||||||||||||||||||||||||||||||||||||
751-761 Fifth Avenue | King Of Prussia | PA | — | 1,097 | 4,391 | 31 | 1,097 | 4,422 | 5,519 | 1,402 | 1967 | 1998 | 40 | |||||||||||||||||||||||||||||||||||||
467 Creamery Way | Exton | PA | — | 906 | 3,623 | 964 | 906 | 4,587 | 5,493 | 1,060 | 1988 | 2001 | 40 | |||||||||||||||||||||||||||||||||||||
600 Park Avenue | King Of Prussia | PA | — | 1,012 | 4,048 | 385 | 1,012 | 4,434 | 5,445 | 1,323 | 1964 | 1998 | 40 | |||||||||||||||||||||||||||||||||||||
100 Arrandale Boulevard | Exton | PA | — | 970 | 3,878 | 274 | 970 | 4,152 | 5,122 | 837 | 1997 | 2001 | 40 | |||||||||||||||||||||||||||||||||||||
620 Allendale Road | King Of Prussia | PA | — | 1,020 | 3,839 | 99 | 1,020 | 3,938 | 4,958 | 1,266 | 1961 | 1998 | 40 | |||||||||||||||||||||||||||||||||||||
442 Creamery Way | Exton | PA | — | 894 | 3,576 | 409 | 894 | 3,985 | 4,879 | 964 | 1991 | 2001 | 40 | |||||||||||||||||||||||||||||||||||||
1700 Paoli Pike | Malvern | PA | — | 458 | 559 | 3,746 | 488 | 4,275 | 4,763 | 1,282 | 2000 | 2000 | 40 | |||||||||||||||||||||||||||||||||||||
18 Campus Boulevard | Newtown Square | PA | 3,106 | 787 | 3,312 | 442 | 787 | 3,754 | 4,541 | 1,463 | 1990 | 1996 | 40 | |||||||||||||||||||||||||||||||||||||
120 West Germantown Pike | Plymouth Meeting | PA | — | 685 | 2,773 | 1,068 | 685 | 3,841 | 4,526 | 1,726 | 1984 | 1996 | 40 | |||||||||||||||||||||||||||||||||||||
2260 Butler Pike | Plymouth Meeting | PA | — | 661 | 2,727 | 1,103 | 662 | 3,830 | 4,491 | 1,463 | 1984 | 1996 | 40 | |||||||||||||||||||||||||||||||||||||
486 Thomas Jones Way | Exton | PA | — | 806 | 3,256 | 405 | 806 | 3,660 | 4,467 | 1,454 | 1990 | 1996 | 40 | |||||||||||||||||||||||||||||||||||||
457 Creamery Way | Exton | PA | — | 777 | 3,107 | 306 | 777 | 3,413 | 4,190 | 811 | 1990 | 2001 | 40 | |||||||||||||||||||||||||||||||||||||
1336 Enterprise Drive | West Goshen | PA | — | 731 | 2,946 | 47 | 731 | 2,993 | 3,724 | 1,063 | 1989 | 1997 | 40 | |||||||||||||||||||||||||||||||||||||
680 Allendale Road | King Of Prussia | PA | — | 689 | 2,756 | 9 | 689 | 2,765 | 3,454 | 881 | 1962 | 1998 | 40 | |||||||||||||||||||||||||||||||||||||
456 Creamery Way | Exton | PA | — | 635 | 2,548 | (48 | ) | 635 | 2,500 | 3,135 | 948 | 1987 | 1996 | 40 | ||||||||||||||||||||||||||||||||||||
140 West Germantown Pike | Plymouth Meeting | PA | — | 481 | 1,976 | 525 | 482 | 2,500 | 2,982 | 1,118 | 1984 | 1996 | 40 | |||||||||||||||||||||||||||||||||||||
630 Clark Avenue | King Of Prussia | PA | — | 547 | 2,190 | 0 | 547 | 2,190 | 2,737 | 695 | 1960 | 1998 | 40 | |||||||||||||||||||||||||||||||||||||
468 Thomas Jones Way | Exton | PA | — | 526 | 2,112 | 74 | 527 | 2,185 | 2,712 | 841 | 1990 | 1996 | 40 | |||||||||||||||||||||||||||||||||||||
660 Allendale Road | King of Prussia | PA | — | 396 | 3,343 | (1,134 | ) | 396 | 2,209 | 2,605 | 800 | 1962 | 1998 | 40 | ||||||||||||||||||||||||||||||||||||
481 John Young Way | Exton | PA | — | 496 | 1,983 | 1 | 496 | 1,984 | 2,480 | 384 | 1997 | 2001 | 40 | |||||||||||||||||||||||||||||||||||||
100 Lindenwood Drive | Malvern | PA | — | 473 | 1,892 | 78 | 473 | 1,970 | 2,443 | 397 | 1985 | 2001 | 40 | |||||||||||||||||||||||||||||||||||||
640 Allendale Road | King of Prussia | PA | — | 439 | 432 | 1,480 | 439 | 1,912 | 2,351 | 386 | 2000 | 2000 | 40 | |||||||||||||||||||||||||||||||||||||
200 Lindenwood Drive | Malvern | PA | — | 324 | 1,295 | 242 | 324 | 1,537 | 1,861 | 462 | 1984 | 2001 | 40 | |||||||||||||||||||||||||||||||||||||
351 Plymouth Road | Plymouth Meeting | PA | — | 1,043 | 555 | — | 1,043 | 555 | 1,598 | 52 | N/A | 2000 | 40 | |||||||||||||||||||||||||||||||||||||
748 Springdale Drive | Exton | PA | — | 236 | 931 | 275 | 236 | 1,206 | 1,442 | 454 | 1986 | 1997 | 40 | |||||||||||||||||||||||||||||||||||||
111 Arrandale Road | Exton | PA | — | 262 | 1,048 | 125 | 262 | 1,173 | 1,435 | 243 | 1996 | 2001 | 40 | |||||||||||||||||||||||||||||||||||||
922 Swedesford Road | Berwyn | PA | — | 218 | — | — | 218 | — | 218 | — | N/A | N/A | 40 | |||||||||||||||||||||||||||||||||||||
METROPOLITAN WASHINGTON, D.C. | ||||||||||||||||||||||||||||||||||||||||||||||||||
1676 International Drive | Mclean | VA | 63,150 | 18,437 | 97,538 | 1,013 | 18,785 | 98,204 | 116,989 | 6,898 | 1999 | 2006 | 55 | |||||||||||||||||||||||||||||||||||||
2340 Dulles Corner Boulevard | Herndon | VA | — | 16,345 | 65,379 | 18,371 | 16,129 | 83,966 | 100,095 | 7,046 | 1987 | 2006 | 40 | |||||||||||||||||||||||||||||||||||||
2291 Wood Oak Drive | Herndon | VA | — | 8,243 | 52,413 | 7,018 | 8,782 | 58,892 | 67,674 | 9,996 | 1999 | 2006 | 55 | |||||||||||||||||||||||||||||||||||||
7101 Wisconsin Avenue | Bethesda | MD | — | 9,634 | 48,402 | 4,157 | 9,816 | 52,377 | 62,193 | 4,878 | 1975 | 2006 | 45 | |||||||||||||||||||||||||||||||||||||
3130 Fairview Park Drive | Falls Church | VA | — | 6,576 | 51,605 | 1,558 | 6,700 | 53,039 | 59,739 | 4,167 | 1999 | 2006 | 53 | |||||||||||||||||||||||||||||||||||||
2355 Dulles Corner Boulevard | Herndon | VA | — | 10,365 | 43,876 | 5,069 | 10,365 | 48,946 | 59,310 | 3,554 | 1988 | 2006 | 40 | |||||||||||||||||||||||||||||||||||||
196/198 Van Buren Street | Herndon | VA | — | 7,931 | 43,812 | 6,649 | 8,348 | 50,044 | 58,392 | 4,766 | 1991 | 2006 | 53 | |||||||||||||||||||||||||||||||||||||
13820 Sunrise Valley Drive | Herndon | VA | — | 11,082 | 47,290 | 2 | 11,082 | 47,292 | 58,374 | 199 | 2007 | N/A | 40 | |||||||||||||||||||||||||||||||||||||
2251 Corporate Park Drive | Herndon | VA | — | 11,472 | 45,893 | 30 | 11,472 | 45,923 | 57,395 | 2,487 | 2000 | 2006 | 40 | |||||||||||||||||||||||||||||||||||||
2411 Dulles Corner Park | Herndon | VA | — | 7,279 | 46,340 | 2,975 | 7,417 | 49,177 | 56,594 | 3,128 | 1990 | 2006 | 50 | |||||||||||||||||||||||||||||||||||||
1900 Gallows Road | Vienna | VA | — | 7,797 | 47,817 | 874 | 7,944 | 48,544 | 56,488 | 4,857 | 1989 | 2006 | 52 | |||||||||||||||||||||||||||||||||||||
3141 Fairview Park Drive | Falls Church | VA | — | 5,918 | 40,981 | 842 | 6,050 | 41,692 | 47,742 | 3,556 | 1988 | 2006 | 51 | |||||||||||||||||||||||||||||||||||||
13880 Dulles Corner Lane | Herndon | VA | — | 7,236 | 39,213 | 641 | 7,373 | 39,717 | 47,089 | 3,530 | 1997 | 2006 | 55 | |||||||||||||||||||||||||||||||||||||
6600 Rockledge Drive | Bethesda | MD | — | — | 37,421 | 8,149 | — | 45,570 | 45,570 | 3,213 | 1981 | 2006 | 50 | |||||||||||||||||||||||||||||||||||||
2121 Cooperative Way | Herndon | VA | — | 5,598 | 38,639 | 308 | 5,795 | 38,750 | 44,544 | 2,957 | 2000 | 2006 | 54 | |||||||||||||||||||||||||||||||||||||
8260 Greensboro Drive | Mclean | VA | 34,004 | 7,952 | 33,964 | 616 | 8,102 | 34,429 | 42,532 | 3,194 | 1980 | 2006 | 52 | |||||||||||||||||||||||||||||||||||||
2273 Research Boulevard | Rockville | MD | 14,755 | 5,167 | 31,110 | 3,128 | 5,237 | 34,168 | 39,405 | 3,344 | 1999 | 2006 | 45 | |||||||||||||||||||||||||||||||||||||
2201 Cooperative Way | Herndon | VA | — | 4,809 | 34,093 | (1,784 | ) | 4,809 | 32,309 | 37,118 | 2,081 | 1990 | 2006 | 54 | ||||||||||||||||||||||||||||||||||||
8521 Leesburg Pike | Vienna | VA | — | 4,316 | 30,885 | 525 | 4,397 | 31,329 | 35,726 | 2,739 | 1984 | 2006 | 51 | |||||||||||||||||||||||||||||||||||||
2275 Research Boulevard | Rockville | MD | 14,712 | 5,059 | 29,668 | 653 | 5,154 | 30,226 | 35,380 | 2,261 | 1990 | 2006 | 45 | |||||||||||||||||||||||||||||||||||||
1880 Campus Commons Drive | Reston | VA | — | 6,164 | 28,114 | 86 | 6,281 | 28,083 | 34,364 | 1,844 | 1985 | 2006 | 52 | |||||||||||||||||||||||||||||||||||||
2277 Research Boulevard | Rockville | MD | 13,689 | 4,649 | 26,952 | (238 | ) | 4,733 | 26,629 | 31,363 | 1,833 | 1986 | 2006 | 45 | ||||||||||||||||||||||||||||||||||||
7735 Old Georgetown Road | Bethesda | MD | — | 4,370 | 23,192 | 968 | 4,453 | 24,078 | 28,531 | 2,055 | 1997 | 2006 | 45 | |||||||||||||||||||||||||||||||||||||
12015 Lee Jackson Memorial Highway | Fairfax | VA | — | 3,770 | 22,895 | 1,855 | 3,842 | 24,679 | 28,521 | 2,593 | 1985 | 2006 | 42 | |||||||||||||||||||||||||||||||||||||
11720 Beltsville Drive | Beltsville | MD | — | 3,831 | 16,661 | 4,878 | 3,904 | 21,466 | 25,370 | 2,262 | 1987 | 2006 | 46 | |||||||||||||||||||||||||||||||||||||
11781 Lee Jackson Memorial Highway | Fairfax | VA | — | 3,246 | 19,836 | 138 | 3,307 | 19,913 | 23,221 | 2,187 | 1982 | 2006 | 40 | |||||||||||||||||||||||||||||||||||||
13825 Sunrise Valley Drive | Herndon | VA | — | 3,794 | 19,365 | (1,262 | ) | 3,866 | 18,032 | 21,897 | 1,266 | 1989 | 2006 | 46 | ||||||||||||||||||||||||||||||||||||
11700 Beltsville Drive | Beltsville | MD | — | 2,808 | 12,081 | 613 | 2,863 | 12,639 | 15,502 | 1,249 | 1981 | 2006 | 46 | |||||||||||||||||||||||||||||||||||||
4401 Fair Lakes Court | Fairfax | VA | — | 1,569 | 11,982 | (37 | ) | 1,599 | 11,915 | 13,514 | 935 | 1988 | 2006 | 52 | ||||||||||||||||||||||||||||||||||||
11710 Beltsville Drive | Beltsville | MD | — | 2,278 | 11,100 | (853 | ) | 2,321 | 10,204 | 12,525 | 992 | 1987 | 2006 | 46 | ||||||||||||||||||||||||||||||||||||
3141 Fairview Park Drive | Falls Church | VA | — | 733 | 4,939 | (58 | ) | 733 | 4,881 | 5,614 | 321 | 1988 | 2006 | 51 | ||||||||||||||||||||||||||||||||||||
3141 Fairview Park Drive | Falls Church | VA | — | 297 | 1,964 | 0 | 297 | 1,964 | 2,261 | 120 | 1988 | 2006 | 51 | |||||||||||||||||||||||||||||||||||||
11740 Beltsville Drive | Bethesda | MD | — | 198 | 870 | 18 | 202 | 884 | 1,086 | 49 | 1987 | 2006 | 46 | |||||||||||||||||||||||||||||||||||||
NEW JERSEY/DELAWARE | ||||||||||||||||||||||||||||||||||||||||||||||||||
50 East State Street | Trenton | NJ | — | 8,926 | 35,735 | 2,247 | 8,926 | 37,983 | 46,908 | 11,889 | 1989 | 1998 | 40 | |||||||||||||||||||||||||||||||||||||
33 West State Street | Trenton | NJ | — | 6,016 | 24,091 | 180 | 6,016 | 24,271 | 30,287 | 7,593 | 1988 | 1998 | 40 | |||||||||||||||||||||||||||||||||||||
920 North King Street | Wilmington | DE | — | 6,141 | 21,140 | 644 | 6,141 | 21,784 | 27,925 | 3,726 | 1989 | 2004 | 30 | |||||||||||||||||||||||||||||||||||||
1009 Lenox Drive | Lawrenceville | NJ | — | 4,876 | 19,284 | 2,766 | 5,118 | 21,808 | 26,926 | 7,245 | 1989 | 1998 | 40 | |||||||||||||||||||||||||||||||||||||
525 Lincoln Drive West | Marlton | NJ | — | 3,727 | 17,620 | 2,669 | 3,727 | 20,289 | 24,016 | 4,801 | 1986 | 2004 | 40 | |||||||||||||||||||||||||||||||||||||
300 Delaware Avenue | Wilmington | DE | — | 6,368 | 13,739 | 2,490 | 6,369 | 16,229 | 22,597 | 3,230 | 1989 | 2004 | 23 | |||||||||||||||||||||||||||||||||||||
F - 95
SCHEDULE III
Real Estate and Accumulated Depreciation — December 31, 2008
(in thousands)
Gross Amount at Which Carried | ||||||||||||||||||||||||||||||||||||||||||||||||||
Initial Cost | December 31, 2008 | |||||||||||||||||||||||||||||||||||||||||||||||||
Net | ||||||||||||||||||||||||||||||||||||||||||||||||||
Improvements | Accumulated | |||||||||||||||||||||||||||||||||||||||||||||||||
(Retirements) | Depreciation at | |||||||||||||||||||||||||||||||||||||||||||||||||
Encumberances at | Building and | Since | Building and | December 31, | Year of | Year | Depreciable | |||||||||||||||||||||||||||||||||||||||||||
City | State | December 31, 2008 | Land | Improvements | Acquisition | Land | Improvements | Total (a) | 2008 (b) | Construction | Acquired | Life | ||||||||||||||||||||||||||||||||||||||
989 Lenox Drive | Lawrenceville | NJ | — | 3,701 | 14,802 | 1,518 | 3,850 | 16,170 | 20,021 | 2,304 | 1984 | 2003 | 40 | |||||||||||||||||||||||||||||||||||||
700 East Gate Drive | Mt. Laurel | NJ | — | 3,569 | 14,436 | 1,956 | 3,569 | 16,392 | 19,961 | 5,045 | 1984 | 1998 | 40 | |||||||||||||||||||||||||||||||||||||
Two Righter Parkway | Wilmington | DE | — | 2,802 | 11,217 | 4,987 | 2,802 | 16,203 | 19,006 | 645 | 1987 | 2001 | 40 | |||||||||||||||||||||||||||||||||||||
10000 Midlantic Drive | Mt. Laurel | NJ | — | 3,206 | 12,857 | 2,526 | 3,206 | 15,382 | 18,589 | 5,554 | 1990 | 1997 | 40 | |||||||||||||||||||||||||||||||||||||
Main Street — Plaza 1000 | Voorhees | NJ | — | 2,732 | 10,942 | 4,537 | 2,732 | 15,479 | 18,211 | 6,271 | 1988 | 1997 | 40 | |||||||||||||||||||||||||||||||||||||
One Righter Parkway | Wilmington | DE | 9,613 | 2,545 | 10,195 | 5,030 | 2,545 | 15,225 | 17,770 | 5,091 | 1989 | 1996 | 40 | |||||||||||||||||||||||||||||||||||||
2000 Lenox Drive | Lawrenceville | NJ | 12,913 | 2,291 | 12,221 | 3,191 | 2,684 | 15,019 | 17,703 | 5,757 | 2000 | 2000 | 40 | |||||||||||||||||||||||||||||||||||||
15000 Midlantic Drive | Mt. Laurel | NJ | — | 3,061 | 12,254 | 153 | 3,061 | 12,407 | 15,468 | 4,294 | 1991 | 1997 | 40 | |||||||||||||||||||||||||||||||||||||
993 Lenox Drive | Lawrenceville | NJ | 11,102 | 2,811 | 17,996 | (5,588 | ) | 2,960 | 12,259 | 15,219 | 4,009 | 1985 | 1998 | 40 | ||||||||||||||||||||||||||||||||||||
1200 Lenox Drive | Lawrenceville | NJ | — | 1,071 | 12,967 | 1 | 1,071 | 12,968 | 14,039 | 45 | 2007 | N/A | 40 | |||||||||||||||||||||||||||||||||||||
100 Lenox Drive | Lawrenceville | NJ | — | — | — | 13,708 | — | 13,708 | 13,708 | 59 | N/A | N/A | N/A | |||||||||||||||||||||||||||||||||||||
997 Lenox Drive | Lawrenceville | NJ | 9,051 | 2,410 | 9,700 | 1,224 | 2,540 | 10,794 | 13,334 | 3,510 | 1987 | 1998 | 40 | |||||||||||||||||||||||||||||||||||||
1000 Howard Boulevard | Mt. Laurel | NJ | — | 2,297 | 9,288 | 1,365 | 2,297 | 10,653 | 12,950 | 4,163 | 1988 | 1997 | 40 | |||||||||||||||||||||||||||||||||||||
1120 Executive Boulevard | Marlton | NJ | — | 2,074 | 8,415 | 2,239 | 2,074 | 10,654 | 12,728 | 3,853 | 1987 | 1997 | 40 | |||||||||||||||||||||||||||||||||||||
400 Commerce Drive | Newark | DE | — | 2,528 | 9,220 | 733 | 2,528 | 9,953 | 12,481 | 1,928 | 1997 | 2002 | 40 | |||||||||||||||||||||||||||||||||||||
220 Lake Drive East | Cherry Hill | NJ | — | 2,144 | 8,798 | 1,166 | 2,144 | 9,964 | 12,108 | 2,240 | 1988 | 2001 | 40 | |||||||||||||||||||||||||||||||||||||
457 Haddonfield Road | Cherry Hill | NJ | 10,300 | 2,142 | 9,120 | 402 | 2,142 | 9,522 | 11,664 | 3,843 | 1990 | 1996 | 40 | |||||||||||||||||||||||||||||||||||||
200 Lake Drive East | Cherry Hill | NJ | — | 2,069 | 8,275 | 1,225 | 2,069 | 9,500 | 11,569 | 2,204 | 1989 | 2001 | 40 | |||||||||||||||||||||||||||||||||||||
2000 Midlantic Drive | Mt. Laurel | NJ | 8,740 | 2,202 | 8,823 | 400 | 2,203 | 9,223 | 11,425 | 3,353 | 1989 | 1997 | 40 | |||||||||||||||||||||||||||||||||||||
1000 Atrium Way | Mt. Laurel | NJ | — | 2,061 | 8,180 | 1,162 | 2,061 | 9,342 | 11,403 | 3,253 | 1989 | 1997 | 40 | |||||||||||||||||||||||||||||||||||||
10 Lake Center Drive | Marlton | NJ | — | 1,880 | 7,521 | 1,495 | 1,880 | 9,016 | 10,896 | 2,182 | 1989 | 2001 | 40 | |||||||||||||||||||||||||||||||||||||
701 East Gate Drive | Mt. Laurel | NJ | — | 1,736 | 6,877 | 1,093 | 1,736 | 7,970 | 9,706 | 2,543 | 1986 | 1998 | 40 | |||||||||||||||||||||||||||||||||||||
210 Lake Drive East | Cherry Hill | NJ | — | 1,645 | 6,579 | 759 | 1,645 | 7,338 | 8,983 | 1,625 | 1986 | 2001 | 40 | |||||||||||||||||||||||||||||||||||||
308 Harper Drive | Moorestown | NJ | — | 1,643 | 6,663 | 417 | 1,644 | 7,079 | 8,723 | 2,219 | 1976 | 1998 | 40 | |||||||||||||||||||||||||||||||||||||
309 Fellowship Drive | Mt. Laurel | NJ | — | 1,518 | 6,154 | 902 | 1,518 | 7,056 | 8,574 | 2,485 | 1982 | 1998 | 40 | |||||||||||||||||||||||||||||||||||||
305 Fellowship Drive | Mt. Laurel | NJ | — | 1,421 | 5,768 | 1,265 | 1,421 | 7,033 | 8,454 | 2,173 | 1980 | 1998 | 40 | |||||||||||||||||||||||||||||||||||||
307 Fellowship Drive | Mt. Laurel | NJ | — | 1,565 | 6,342 | 505 | 1,565 | 6,848 | 8,412 | 2,090 | 1981 | 1998 | 40 | |||||||||||||||||||||||||||||||||||||
303 Fellowship Drive | Mt. Laurel | NJ | — | 1,493 | 6,055 | 590 | 1,494 | 6,645 | 8,138 | 1,998 | 1979 | 1998 | 40 | |||||||||||||||||||||||||||||||||||||
1000 Lenox Drive | Lawrenceville | NJ | — | 1,174 | 4,696 | 2,180 | 1,244 | 6,806 | 8,050 | 1,712 | 1982 | 2002 | 40 | |||||||||||||||||||||||||||||||||||||
1000 Bishops Gate | Mt. Laurel | NJ | — | 934 | 6,287 | — | 934 | 6,812 | 7,745 | 1,269 | 2005 | 2000 | 40 | |||||||||||||||||||||||||||||||||||||
9000 Midlantic Drive | Mt. Laurel | NJ | 5,524 | 1,472 | 5,895 | 102 | 1,472 | 5,998 | 7,469 | 2,091 | 1989 | 1997 | 40 | |||||||||||||||||||||||||||||||||||||
6 East Clementon Road | Gibbsboro | NJ | — | 1,345 | 5,366 | 302 | 1,345 | 5,668 | 7,013 | 1,856 | 1980 | 1997 | 40 | |||||||||||||||||||||||||||||||||||||
Three Greentree Centre | Marlton | NJ | — | 323 | 6,024 | 615 | 324 | 6,638 | 6,962 | 4,694 | 1984 | 1986 | 40 | |||||||||||||||||||||||||||||||||||||
100 Commerce Drive | Newark | DE | — | 1,160 | 4,633 | 1,006 | 1,160 | 5,639 | 6,799 | 2,098 | 1989 | 1997 | 40 | |||||||||||||||||||||||||||||||||||||
200 Commerce Drive | Newark | DE | 5,684 | 911 | 4,414 | 1,018 | 911 | 5,432 | 6,343 | 1,172 | 1998 | 2002 | 40 | |||||||||||||||||||||||||||||||||||||
30 Lake Center Drive | Marlton | NJ | — | 1,043 | 4,171 | 862 | 1,043 | 5,034 | 6,076 | 1,038 | 1986 | 2001 | 40 | |||||||||||||||||||||||||||||||||||||
161 Gaither Drive | Mount Laurel | NJ | — | 1,016 | 4,064 | 640 | 1,016 | 4,703 | 5,720 | 993 | 1987 | 2001 | 40 | |||||||||||||||||||||||||||||||||||||
One Greentree Centre | Marlton | NJ | — | 345 | 4,440 | 648 | 345 | 5,088 | 5,433 | 3,202 | 1982 | 1986 | 40 | |||||||||||||||||||||||||||||||||||||
Two Greentree Centre | Marlton | NJ | — | 264 | 4,693 | 250 | 264 | 4,943 | 5,207 | 3,420 | 1983 | 1986 | 40 | |||||||||||||||||||||||||||||||||||||
Five Eves Drive | Marlton | NJ | — | 703 | 2,819 | 891 | 703 | 3,710 | 4,413 | 1,535 | 1986 | 1997 | 40 | |||||||||||||||||||||||||||||||||||||
Two Eves Drive | Marlton | NJ | — | 818 | 3,461 | 60 | 818 | 3,521 | 4,339 | 1,307 | 1987 | 1997 | 40 | |||||||||||||||||||||||||||||||||||||
4000 Midlantic Drive | Mt. Laurel | NJ | 2,840 | 714 | 5,085 | (1,524 | ) | 714 | 3,561 | 4,275 | 1,245 | 1998 | 1997 | 40 | ||||||||||||||||||||||||||||||||||||
20 East Clementon Road | Gibbsboro | NJ | — | 769 | 3,055 | 237 | 769 | 3,292 | 4,061 | 1,106 | 1986 | 1997 | 40 | |||||||||||||||||||||||||||||||||||||
304 Harper Drive | Moorestown | NJ | — | 657 | 2,674 | 472 | 657 | 3,145 | 3,803 | 995 | 1975 | 1998 | 40 | |||||||||||||||||||||||||||||||||||||
8000 Lincoln Drive | Marlton | NJ | — | 606 | 2,887 | 303 | 606 | 3,189 | 3,796 | 1,294 | 1997 | 1996 | 40 | |||||||||||||||||||||||||||||||||||||
Main Street — Piazza | Voorhees | NJ | — | 696 | 2,802 | 151 | 696 | 2,953 | 3,649 | 1,070 | 1990 | 1997 | 40 | |||||||||||||||||||||||||||||||||||||
815 East Gate Drive | Mt. Laurel | NJ | — | 636 | 2,584 | 319 | 636 | 2,902 | 3,539 | 897 | 1986 | 1998 | 40 | |||||||||||||||||||||||||||||||||||||
817 East Gate Drive | Mt. Laurel | NJ | — | 611 | 2,426 | 354 | 611 | 2,780 | 3,391 | 782 | 1986 | 1998 | 40 | |||||||||||||||||||||||||||||||||||||
Four B Eves Drive | Marlton | NJ | — | 588 | 2,369 | 381 | 588 | 2,749 | 3,338 | 1,034 | 1987 | 1997 | 40 | |||||||||||||||||||||||||||||||||||||
Four A Eves Drive | Marlton | NJ | — | 539 | 2,168 | 223 | 539 | 2,391 | 2,930 | 929 | 1987 | 1997 | 40 | |||||||||||||||||||||||||||||||||||||
Main Street — Promenade | Voorhees | NJ | — | 531 | 2,052 | 145 | 532 | 2,196 | 2,728 | 831 | 1988 | 1997 | 40 | |||||||||||||||||||||||||||||||||||||
10 Foster Avenue | Gibbsboro | NJ | — | 244 | 971 | 232 | 244 | 1,203 | 1,447 | 444 | 1983 | 1997 | 40 | |||||||||||||||||||||||||||||||||||||
7 Foster Avenue | Gibbsboro | NJ | — | 231 | 921 | 121 | 231 | 1,041 | 1,273 | 376 | 1983 | 1997 | 40 | |||||||||||||||||||||||||||||||||||||
305 Harper Drive | Moorestown | NJ | — | 223 | 913 | 0 | 223 | 913 | 1,136 | 270 | 1979 | 1998 | 40 | |||||||||||||||||||||||||||||||||||||
50 East Clementon Road | Gibbsboro | NJ | — | 114 | 964 | 3 | 114 | 967 | 1,081 | 316 | 1986 | 1997 | 40 | |||||||||||||||||||||||||||||||||||||
4 Foster Avenue | Gibbsboro | NJ | — | 183 | 726 | 37 | 183 | 763 | 946 | 258 | 1974 | 1997 | 40 | |||||||||||||||||||||||||||||||||||||
2 Foster Avenue | Gibbsboro | NJ | — | 185 | 730 | 24 | 185 | 754 | 939 | 250 | 1974 | 1997 | 40 | |||||||||||||||||||||||||||||||||||||
1 Foster Avenue | Gibbsboro | NJ | — | 93 | 364 | 63 | 93 | 428 | 520 | 143 | 1972 | 1997 | 40 | |||||||||||||||||||||||||||||||||||||
5 U.S. Avenue | Gibbsboro | NJ | — | 21 | 81 | 3 | 21 | 84 | 105 | 27 | 1987 | 1997 | 40 | |||||||||||||||||||||||||||||||||||||
5 Foster Avenue | Gibbsboro | NJ | — | 9 | 32 | 26 | 9 | 58 | 67 | 18 | 1968 | 1997 | 40 | |||||||||||||||||||||||||||||||||||||
RICHMOND | ||||||||||||||||||||||||||||||||||||||||||||||||||
300 Arboretum Place | Richmond | VA | 13,167 | 5,450 | 21,892 | 1,540 | 5,450 | 23,433 | 28,882 | 7,181 | 1988 | 1998 | 40 | |||||||||||||||||||||||||||||||||||||
7501 Boulders View Drive | Richmond | VA | — | 4,669 | 19,699 | 307 | 4,925 | 19,750 | 24,675 | 703 | 1990 | 2007 | 40 | |||||||||||||||||||||||||||||||||||||
7300 Beaufont Springs Drive | Richmond | VA | — | 4,672 | 19,689 | 296 | 4,922 | 19,735 | 24,657 | 699 | 2000 | 2007 | 40 | |||||||||||||||||||||||||||||||||||||
6800 Paragon Place | Richmond | VA | — | 4,552 | 18,414 | 789 | 4,552 | 19,203 | 23,755 | 1,202 | 1986 | 2006 | 40 | |||||||||||||||||||||||||||||||||||||
6802 Paragon Place | Richmond | VA | — | 2,917 | 11,454 | 2,377 | 2,917 | 13,832 | 16,748 | 3,055 | 1989 | 2002 | 40 | |||||||||||||||||||||||||||||||||||||
1025 Boulders Parkway | Richmond | VA | — | 2,574 | 11,297 | 701 | 2,824 | 11,747 | 14,572 | 467 | 1994 | 2007 | 40 | |||||||||||||||||||||||||||||||||||||
2100-2116 West Laburnam Avenue | Richmond | VA | — | 2,482 | 8,846 | 2,451 | 2,482 | 11,297 | 13,779 | 3,341 | 1976 | 1998 | 40 | |||||||||||||||||||||||||||||||||||||
7325 Beaufont Springs Drive | Richmond | VA | — | 2,344 | 10,377 | 496 | 2,594 | 10,622 | 13,217 | 389 | 1999 | 2007 | 40 | |||||||||||||||||||||||||||||||||||||
7401 Beaufont Springs Drive | Richmond | VA | — | 2,349 | 10,396 | 269 | 2,599 | 10,415 | 13,014 | 370 | 1998 | 2007 | 40 | |||||||||||||||||||||||||||||||||||||
6806 Paragon Place | Richmond | VA | — | — | 10,288 | 878 | 403 | 10,764 | 11,166 | 978 | 2007 | 2005 | 40 | |||||||||||||||||||||||||||||||||||||
9011 Arboretum Parkway | Richmond | VA | — | 1,857 | 7,702 | 884 | 1,857 | 8,586 | 10,443 | 2,541 | 1991 | 1998 | 40 |
F - 96
SCHEDULE III
Real Estate and Accumulated Depreciation — December 31, 2008
(in thousands)
Gross Amount at Which Carried | ||||||||||||||||||||||||||||||||||||||||||||||||||
Initial Cost | December 31, 2008 | |||||||||||||||||||||||||||||||||||||||||||||||||
Net | ||||||||||||||||||||||||||||||||||||||||||||||||||
Improvements | Accumulated | |||||||||||||||||||||||||||||||||||||||||||||||||
(Retirements) | Depreciation at | |||||||||||||||||||||||||||||||||||||||||||||||||
Encumberances at | Building and | Since | Building and | December 31, | Year of | Year | Depreciable | |||||||||||||||||||||||||||||||||||||||||||
City | State | December 31, 2008 | Land | Improvements | Acquisition | Land | Improvements | Total (a) | 2008 (b) | Construction | Acquired | Life | ||||||||||||||||||||||||||||||||||||||
4805 Lake Brooke Drive | Glen Allen | VA | — | 1,640 | 6,567 | 1,530 | 1,640 | 8,097 | 9,737 | 2,303 | 1996 | 1998 | 40 | |||||||||||||||||||||||||||||||||||||
4364 South Alston Avenue | Durham | NC | — | 1,622 | 6,419 | 910 | 1,581 | 7,370 | 8,951 | 2,438 | 1985 | 1998 | 40 | |||||||||||||||||||||||||||||||||||||
2511 Brittons Hill Road | Richmond | VA | — | 1,202 | 4,820 | 1,863 | 1,202 | 6,683 | 7,885 | 2,046 | 1987 | 1998 | 40 | |||||||||||||||||||||||||||||||||||||
9100 Arboretum Parkway | Richmond | VA | 3,337 | 1,362 | 5,489 | 595 | 1,362 | 6,084 | 7,446 | 1,821 | 1988 | 1998 | 40 | |||||||||||||||||||||||||||||||||||||
2812 Emerywood Parkway | Henrico | VA | — | 1,069 | 4,281 | 1,873 | 1,069 | 6,154 | 7,223 | 2,438 | 1980 | 1998 | 40 | |||||||||||||||||||||||||||||||||||||
100 Gateway Centre Parkway | Richmond | VA | — | 391 | 5,410 | 565 | 391 | 5,976 | 6,366 | 1,002 | 2001 | 1998 | 40 | |||||||||||||||||||||||||||||||||||||
9210 Arboretum Parkway | Richmond | VA | 2,768 | 1,110 | 4,474 | 705 | 1,110 | 5,179 | 6,289 | 1,743 | 1988 | 1998 | 40 | |||||||||||||||||||||||||||||||||||||
1957 Westmoreland Street | Richmond | VA | — | 1,061 | 4,241 | 356 | 1,061 | 4,596 | 5,658 | 1,398 | 1975 | 1998 | 40 | |||||||||||||||||||||||||||||||||||||
2201-2245 Tomlynn Street | Richmond | VA | — | 1,020 | 4,067 | 541 | 1,020 | 4,608 | 5,628 | 1,432 | 1989 | 1998 | 40 | |||||||||||||||||||||||||||||||||||||
9200 Arboretum Parkway | Richmond | VA | 2,384 | 985 | 3,973 | 142 | 985 | 4,115 | 5,100 | 1,256 | 1988 | 1998 | 40 | |||||||||||||||||||||||||||||||||||||
9211 Arboretum Parkway | Richmond | VA | — | 582 | 2,433 | 243 | 582 | 2,677 | 3,258 | 848 | 1991 | 1998 | 40 | |||||||||||||||||||||||||||||||||||||
2248 Dabney Road | Richmond | VA | — | 512 | 2,049 | 268 | 512 | 2,317 | 2,829 | 741 | 1989 | 1998 | 40 | |||||||||||||||||||||||||||||||||||||
2221-2245 Dabney Road | Richmond | VA | — | 530 | 2,123 | 176 | 530 | 2,299 | 2,829 | 747 | 1994 | 1998 | 40 | |||||||||||||||||||||||||||||||||||||
2244 Dabney Road | Richmond | VA | — | 550 | 2,203 | 37 | 550 | 2,240 | 2,790 | 672 | 1993 | 1998 | 40 | |||||||||||||||||||||||||||||||||||||
2212-2224 Tomlynn Street | Richmond | VA | — | 502 | 2,014 | 157 | 502 | 2,171 | 2,673 | 655 | 1985 | 1998 | 40 | |||||||||||||||||||||||||||||||||||||
2277 Dabney Road | Richmond | VA | — | 507 | 2,034 | 15 | 507 | 2,049 | 2,556 | 612 | 1986 | 1998 | 40 | |||||||||||||||||||||||||||||||||||||
2161-2179 Tomlynn Street | Richmond | VA | — | 423 | 1,695 | 269 | 423 | 1,964 | 2,387 | 630 | 1985 | 1998 | 40 | |||||||||||||||||||||||||||||||||||||
2246 Dabney Road | Richmond | VA | — | 455 | 1,822 | 18 | 455 | 1,840 | 2,295 | 548 | 1987 | 1998 | 40 | |||||||||||||||||||||||||||||||||||||
2256 Dabney Road | Richmond | VA | — | 356 | 1,427 | 379 | 356 | 1,806 | 2,162 | 558 | 1982 | 1998 | 40 | |||||||||||||||||||||||||||||||||||||
2251 Dabney Road | Richmond | VA | — | 387 | 1,552 | 42 | 387 | 1,594 | 1,981 | 483 | 1983 | 1998 | 40 | |||||||||||||||||||||||||||||||||||||
2130-2146 Tomlynn Street | Richmond | VA | — | 353 | 1,416 | 185 | 353 | 1,601 | 1,954 | 523 | 1988 | 1998 | 40 | |||||||||||||||||||||||||||||||||||||
2120 Tomlynn Street | Richmond | VA | — | 281 | 1,125 | 182 | 281 | 1,307 | 1,588 | 398 | 1986 | 1998 | 40 | |||||||||||||||||||||||||||||||||||||
2240 Dabney Road | Richmond | VA | — | 264 | 1,059 | 11 | 264 | 1,069 | 1,334 | 319 | 1984 | 1998 | 40 | |||||||||||||||||||||||||||||||||||||
Boulders Land | Richmond | VA | — | 1,256 | — | 0 | 1,256 | — | 1,256 | — | NA | 2007 | N/A | |||||||||||||||||||||||||||||||||||||
CALIFORNIA | ||||||||||||||||||||||||||||||||||||||||||||||||||
155 Grand Avenue | Oakland | CA | — | 13,556 | 54,268 | (6 | ) | 13,556 | 54,262 | 67,818 | 2,195 | 1990 | 2007 | 40 | ||||||||||||||||||||||||||||||||||||
5780 & 5790 Fleet Street | Carlsbad | CA | — | 7,073 | 22,907 | 3,246 | 7,516 | 25,710 | 33,226 | 2,484 | 1999 | 2006 | 55 | |||||||||||||||||||||||||||||||||||||
1200 Concord Avenue | Concord | CA | 19,093 | 6,395 | 24,664 | 615 | 6,515 | 25,158 | 31,673 | 4,938 | 1984 | 2006 | 34 | |||||||||||||||||||||||||||||||||||||
1220 Concord Avenue | Concord | CA | 19,100 | 6,476 | 24,966 | 215 | 6,476 | 25,181 | 31,656 | 5,069 | 1984 | 2006 | 34 | |||||||||||||||||||||||||||||||||||||
16870 W Bernardo Drive | San Diego | CA | — | 2,979 | 15,896 | 1,339 | 3,154 | 17,060 | 20,214 | 1,365 | 2002 | 2006 | 56 | |||||||||||||||||||||||||||||||||||||
5900 & 5950 La Place Court | Carlsbad | CA | — | 3,706 | 11,185 | 1,562 | 3,955 | 12,498 | 16,453 | 1,264 | 1988 | 2006 | 48 | |||||||||||||||||||||||||||||||||||||
5963 La Place Court | Carlsbad | CA | — | 2,824 | 9,413 | 1,354 | 2,999 | 10,592 | 13,591 | 842 | 1987 | 2006 | 55 | |||||||||||||||||||||||||||||||||||||
5973 Avenida Encinas | Carlsbad | CA | — | 2,121 | 8,361 | 1,255 | 2,256 | 9,482 | 11,737 | 1,019 | 1986 | 2006 | 45 | |||||||||||||||||||||||||||||||||||||
2035 Corte Del Nogal | Carlsbad | CA | — | 3,261 | 6,077 | 985 | 3,499 | 6,824 | 10,323 | 775 | 1991 | 2006 | 39 | |||||||||||||||||||||||||||||||||||||
AUSTIN | ||||||||||||||||||||||||||||||||||||||||||||||||||
1250 Capital of Texas Hwy South | Austin | TX | — | 5,152 | 37,928 | 4,429 | 5,250 | 42,260 | 47,509 | 4,439 | 1984 | 2006 | 52 | |||||||||||||||||||||||||||||||||||||
1301 Mopac Expressway | Austin | TX | — | 4,188 | 41,229 | 267 | 4,250 | 41,433 | 45,684 | 3,228 | 2001 | 2006 | 55 | |||||||||||||||||||||||||||||||||||||
3711 South Mopac Expressway | Austin | TX | — | 3,376 | 40,240 | 3 | 3,376 | 40,243 | 43,619 | 266 | 2007 | N/A | 40 | |||||||||||||||||||||||||||||||||||||
1601 Mopac Expressway | Austin | TX | — | 3,538 | 34,346 | 2,224 | 3,605 | 36,504 | 40,108 | 3,922 | 2000 | 2006 | 54 | |||||||||||||||||||||||||||||||||||||
1501 South Mopac Expressway | Austin | TX | — | 3,698 | 34,912 | 1,015 | 3,768 | 35,856 | 39,624 | 4,930 | 1999 | 2006 | 53 | |||||||||||||||||||||||||||||||||||||
1221 Mopac Expressway | Austin | TX | — | 3,290 | 31,548 | 199 | 3,369 | 31,667 | 35,036 | 2,276 | 2001 | 2006 | 55 | |||||||||||||||||||||||||||||||||||||
1177 East Beltline Road | Coppell | TX | 19,873 | 1,516 | 14,895 | 8 | 1,517 | 14,903 | 16,420 | 1,897 | 1998 | 2006 | 42 | |||||||||||||||||||||||||||||||||||||
1801 Mopac Expressway | Austin | TX | — | 1,227 | 10,959 | 637 | 1,250 | 11,573 | 12,823 | 926 | 1999 | 2006 | 53 | |||||||||||||||||||||||||||||||||||||
Total: | $ | 487,525 | $ | 689,258 | $ | 3,479,060 | $ | 427,296 | $ | 695,408 | $ | 3,900,729 | $ | 4,596,137 | $ | 639,688 | ||||||||||||||||||||||||||||||||||
F - 97
(a) | Reconciliation of Real Estate: | |
The following table reconciles the real estate investments from January 1, 2006 to | ||
December 31, 2008 (in thousands): |
2008 | 2007 | 2006 | ||||||||||
Balance at beginning of year | $ | 4,813,563 | $ | 4,927,305 | $ | 2,560,061 | ||||||
Additions: | ||||||||||||
Acquisitions | 122 | 158,399 | 2,370,241 | |||||||||
Capital expenditures/transfers from construction in process | 247,346 | 179,691 | 334,238 | |||||||||
Less: | ||||||||||||
Dispositions | (464,894 | ) | (451,832 | ) | (229,824 | ) | ||||||
Assets transferred to held-for-sale | — | — | (107,411 | ) | ||||||||
Balance at end of year | $ | 4,596,137 | $ | 4,813,563 | $ | 4,927,305 | ||||||
(b) | Reconciliation of Accumulated Depreciation: | |
The following table reconciles the accumulated depreciation on real estate investments from | ||
January 1, 2006 to December 31, 2008 (in thousands): |
2008 | 2007 | 2006 | ||||||||||
Balance at beginning of year | $ | 558,908 | $ | 515,698 | $ | 390,333 | ||||||
Additions: | ||||||||||||
Depreciation expense — continued operations | 144,631 | 167,160 | 162,503 | |||||||||
Depreciation expense — discontinued operations | 6,494 | 4,748 | 12,305 | |||||||||
Acquisitions | — | — | 1,037 | |||||||||
Less: | ||||||||||||
Dispositions | (70,345 | ) | (128,698 | ) | (44,430 | ) | ||||||
Assets transferred to held-for-sale | — | — | (6,050 | ) | ||||||||
Balance at end of year | $ | 639,688 | $ | 558,908 | $ | 515,698 | ||||||
F - 98
Consolidated Financial Statements
December 31, 2008 (unaudited) and for the Period from October 24, 2007 (“Inception”) to December 31, 2007
F - 99
Philadelphia, Pennsylvania
March 27, 2008
F - 100
Consolidated Balance Sheets
December 31, 2008 (unaudited) and 2007
2008 | 2007 | |||||||
Assets | ||||||||
Real estate investments: | ||||||||
Land | $ | 36,741 | $ | 36,741 | ||||
Building and improvements | 150,105 | 148,468 | ||||||
Development land and construction in progress | 3,188 | — | ||||||
Tenant improvements | 19,947 | 19,058 | ||||||
209,981 | 204,267 | |||||||
Accumulated depreciation | (10,099 | ) | (388 | ) | ||||
Real estate investments, net | 199,882 | 203,879 | ||||||
Cash and cash equivalents | 4,080 | — | ||||||
Accounts receivable, net | 42 | — | ||||||
Accrued rent receivable, net | 1,782 | 41 | ||||||
Deferred costs, net of accumulated amortization of $187 and $7 | 1,309 | 1,285 | ||||||
Intangible assets, net of accumulated amortization of $9,994 and $421 | 37,207 | 48,485 | ||||||
Related party assets (Note 7) | 5,517 | 8,011 | ||||||
Other assets | 1,231 | 1,237 | ||||||
Total assets | $ | 251,050 | $ | 262,938 | ||||
Liabilities and Members’ Equity | ||||||||
Mortgage notes payable | $ | 184,000 | $ | 184,000 | ||||
Accounts payable and accrued expenses | 2,009 | 154 | ||||||
Security deposits and deferred rents | 1,436 | 1,606 | ||||||
Acquired below market leases, net of accumulated amortization of $1,517 and $53 | 5,075 | 6,539 | ||||||
Total liabilities | 192,520 | 192,299 | ||||||
Minority interest | 3,205 | 3,205 | ||||||
Commitments and contingencies (Note 8) | ||||||||
Members’ equity | 55,325 | 67,434 | ||||||
Total liabilities, minority interest, and members’ equity | $ | 251,050 | $ | 262,938 | ||||
F - 101
Consolidated Statements of Income
Year Ended December 31, 2008 (unaudited) and for the Period from October 24, 2007
(“Inception”) to December 31, 2007
2008 | 2007 | |||||||
Revenue | ||||||||
Rental income | $ | 28,901 | $ | 991 | ||||
Tenant Reimbursements | 2,815 | 82 | ||||||
Termination fees | 1,379 | — | ||||||
Other | 302 | — | ||||||
Total revenues | 33,397 | 1,073 | ||||||
Expenses | ||||||||
Property operating expenses | 8,256 | 236 | ||||||
Real estate taxes | 3,213 | 111 | ||||||
Interest | 11,058 | 385 | ||||||
Depreciation and amortization | 19,293 | 767 | ||||||
Administrative expenses | 413 | — | ||||||
Total expenses | 42,233 | 1,499 | ||||||
Net Loss before minority interest | (8,836 | ) | (427 | ) | ||||
Distributions to minority interest holder | (214 | ) | — | |||||
Net loss | $ | (9,050 | ) | $ | (427 | ) | ||
F - 102
Consolidated Statements of Members’ Equity
Year Ended December 31, 2008 (unaudited) and for the Period from October 24, 2007
(“Inception”) to December 31, 2007
G&I VI | Brandywine | |||||||||||
Interchange | Operating | |||||||||||
Office, LLC | Partnership, L.P. | Total | ||||||||||
Balance at Inception (October 24, 2007) | ||||||||||||
Contributions | $ | 54,288 | $ | 13,572 | $ | 67,860 | ||||||
Net loss | (341 | ) | (85 | ) | (426 | ) | ||||||
Balance at December 31, 2007 | 53,947 | 13,487 | 67,434 | |||||||||
Distributions | $ | (2,447 | ) | $ | (612 | ) | $ | (3,059 | ) | |||
Net loss | (7,240 | ) | (1,810 | ) | (9,050 | ) | ||||||
Balance at December 31, 2008 | $ | 44,260 | $ | 11,065 | $ | 55,325 | ||||||
F - 103
Consolidated Statements of Cash Flows
Year Ended December 31, 2008 (unaudited) and for the Period from October 24, 2007
(“Inception”) to December 31, 2007
2008 | 2007 | |||||||
Cash flows from operating activities | ||||||||
Net loss | $ | (9,050 | ) | $ | (426 | ) | ||
Adjustments to reconcile net income to net cash from operating activities | ||||||||
Depreciation and amortization | 20,996 | 767 | ||||||
Straight line rents and amortization of above/below market intangibles | (3,247 | ) | (51 | ) | ||||
Deferred financing cost amortization | 180 | 7 | ||||||
Accounts receivable | (42 | ) | — | |||||
Accrued rent receivable | 35 | — | ||||||
Related party assets and prepaids | 1,606 | (1,237 | ) | |||||
Other assets | 6 | — | ||||||
Tenant security deposits and deferred rents | (170 | ) | — | |||||
Accounts payable and accrued expenses | 1,855 | 154 | ||||||
Net cash used in operating activities | 12,169 | (786 | ) | |||||
Cash flows from investing activities | ||||||||
Cash paid for property acquisitions | — | (229,806 | ) | |||||
Property advance | — | (3,205 | ) | |||||
Construction receivable from affiliate of member | 888 | (3,200 | ) | |||||
Capital expenditures | (5,714 | ) | — | |||||
Net cash used in investing activities | (4,826 | ) | (236,211 | ) | ||||
Cash flows from financing activities | ||||||||
Mortgage notes payable | — | 184,000 | ||||||
Payments for deferred financing costs | (204 | ) | (1,291 | ) | ||||
Distributions to members | (3,059 | ) | 54,288 | |||||
Net cash from financing activities | (3,263 | ) | 236,997 | |||||
Net change in cash and cash equivalents | $ | 4,080 | $ | — | ||||
Cash and cash equivalents — Beginning of period | — | — | ||||||
Cash and cash equivalents — End of period | $ | 4,080 | $ | — | ||||
Supplemental disclosure | ||||||||
Cash paid for interest during the period | $ | 10,875 | $ | 379 | ||||
Supplemental disclosure of non-cash financing activity | ||||||||
Contributions from member | $ | — | $ | 13,572 | ||||
Tenant security deposits and deferred rents | — | 1,606 | ||||||
Related party assets | — | (1,606 | ) |
F - 104
Notes to Consolidated Financial Statements
Year Ended December 31, 2008 (unaudited) and for the Period from October 24, 2007
(“Inception”) to December 31, 2007
F - 105
Notes to Consolidated Financial Statements
Year Ended December 31, 2008 (unaudited) and for the Period from October 24, 2007
(“Inception”) to December 31, 2007
F - 106
Notes to Consolidated Financial Statements
Year Ended December 31, 2008 (unaudited) and for the Period from October 24, 2007
(“Inception”) to December 31, 2007
F - 107
Notes to Consolidated Financial Statements
Year Ended December 31, 2008 (unaudited) and for the Period from October 24, 2007
(“Inception”) to December 31, 2007
2008 | 2007 | |||||||
Customer relationship value | $ | 22,334 | $ | 22,334 | ||||
Value of in-place leases | 21,337 | 21,891 | ||||||
Above-market lease assets | 3,530 | 4,681 | ||||||
Total intangible assets | 47,201 | 48,906 | ||||||
Less: Accumulated amortization | (9,994 | ) | (421 | ) | ||||
Intangible assets, net | $ | 37,207 | $ | 48,485 | ||||
Acquired lease liability (below market rent) | $ | 6,592 | $ | 6,592 | ||||
Less: Accumulated amortization | (1,517 | ) | (53 | ) | ||||
Acquired lease liability, net | $ | 5,075 | $ | 6,539 | ||||
Year | Assets | Liabilities | ||||||
2009 | $ | 7,675 | $ | 1,289 | ||||
2010 | 6,486 | 1,009 | ||||||
2011 | 5,758 | 893 | ||||||
2012 | 4,735 | 591 | ||||||
2013 | 3,926 | 355 | ||||||
Thereafter | 8,627 | 938 | ||||||
$ | 37,207 | $ | 5,075 | |||||
F - 108
Notes to Consolidated Financial Statements
Year Ended December 31, 2008 (unaudited) and for the Period from October 24, 2007
(“Inception”) to December 31, 2007
2009 | $ | — | ||
2010 | — | |||
2011 | 2,152 | |||
2012 | 2,482 | |||
2013 | 2,629 | |||
Thereafter | 176,737 | |||
Total | $ | 184,000 | ||
F - 109
Notes to Consolidated Financial Statements
Year Ended December 31, 2008 (unaudited) and for the Period from October 24, 2007
(“Inception”) to December 31, 2007
Year | Minimum Rent | |||
2009 | $ | 27,020 | ||
2010 | 24,124 | |||
2011 | 20,885 | |||
2012 | 17,374 | |||
2013 | 12,569 | |||
Thereafter | 27,281 |
F - 110
Notes to Consolidated Financial Statements
Year Ended December 31, 2008 (unaudited) and for the Period from October 24, 2007
(“Inception”) to December 31, 2007
2008 | 2007 | |||||||
Capital expenditure receivable | $ | 2,312 | $ | 3,200 | ||||
Property advance | 3,205 | 3,205 | ||||||
Tenant security deposit receivable | — | 1,287 | ||||||
Unearned rent receivable | — | 319 | ||||||
$ | 5,517 | $ | 8,011 | |||||
F - 111